Post on 25-Apr-2018
transcript
GUIDELINES FOR PREPARATION OF
OPERATING BUDGETS
For the Fiscal Years
2018/19, 2019/20 and 2020/21
January 30, 2018
This document is available at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm
Operating Budget Guidelines 2018/19
i
Table of Contents
A. Introduction ............................................................................................................................................. 2
B. Information and Changes for 2018/19 .................................................................................................... 2
C. Submission Timetable .............................................................................................................................. 6
D. Budget Allocation Framework ................................................................................................................. 7
E. Format of Budget Submission .................................................................................................................. 7
1) Objectives of the Budget Submission .................................................................................................. 8
2) Revenues, Recoveries and Transfers ................................................................................................... 9
I. Framework Allocations .................................................................................................................... 9
II. Other Revenue, Recoveries and Transfers ....................................................................................... 9
3) Expenditures ........................................................................................................................................ 9
I. Salaries and Wages ........................................................................................................................ 10
II. Benefits .......................................................................................................................................... 10
III. Non‐Salary Expenses .................................................................................................................. 11
IV. Employee Full‐Time Equivalent (FTE) ......................................................................................... 11
V. Occupancy Cost .............................................................................................................................. 12
4) Operating Surplus (Deficit) ................................................................................................................. 12
5) Analysis of Appropriations ................................................................................................................. 12
6) Reallocation Requests ........................................................................................................................ 12
7) Adherence to the Budget Guidelines ................................................................................................. 13
F. Contact Information ............................................................................................................................... 13
Appendix A – Budget Allocation Framework ................................................................................................. 14
Appendix B – 2018/19 Budget Cycle Timelines ............................................................................................. 20
Appendix C – Ongoing vs. One‐Time Revenue and Expenditure Guidelines ................................................. 21
Appendix D – Labour/Benefit Account Mapping ........................................................................................... 22
Appendix E – Transfer Accounts .................................................................................................................... 24
Appendix F – Frequently Asked Questions .................................................................................................... 25
Appendix G – Budget Submission Checklist ................................................................................................... 29
Operating Budget Guidelines 2018/19
2
A. INTRODUCTION The Operating Budget Guidelines are provided as a budget development framework to ensure consistency across the University. For 2018/19, framework allocations continue to be made according to the methodology of the budget model implemented in 2014/15. The budget model is a hybrid activity-based budget (ABB) model where activity units (Faculties) are allocated a share of central revenue based on activity, and support units receive an annual fixed budget based upon prior year’s allocation plus increments related to determined priorities. The details of the budget model may be seen at http://budgetmodel.mcmaster.ca/. The budget for 2018/19 will be developed in the Hyperion system, which is integrated with the PeopleSoft system. The 2017/18 projection and 2018/19 budget submissions in Hyperion will be transferred into PeopleSoft after the budget process for 2018/19 is finalized. A brief overview of the Hyperion submission is given in Section E.
B. INFORMATION AND CHANGES FOR 2018/19 The following is a list of key information and changes and is not intended to be exhaustive: The budget planning horizon will cover the three-year period 2018/19 to
2020/21. Submissions should include projections for 2017/18, with high-level projections required for the following two years 2019/20 and 2020/21. The 2018/19 budget should be based on a detailed analysis by department and program which will be used as the benchmark for actual results, while the two following years may project revenue and expenses at the envelope level, incorporating major changes. The specific budget approval will be limited to the 2018/19 fiscal year while the future years remain a working document.
NEW Budget presentations will continue to take place separately for support
units and activity units, however the timing of presentations will be several weeks later. In addition to members of the Budget Committee, the budget conferences will be attended by Deans and faculty Directors of Administration to provide feedback on the processes and services they are supporting. The complete schedule is shown in Section C.
Revenue projections will be based on the new Provincial funding framework for grants and tuition. Allocation amounts are shown in Appendix A.
o Support unit allocations include approved strategic investments, as well as a contribution to salary increases for 2018/19.
o Activity unit true-up allocations for 2016/17 and projections for 2017/18 will be available by the end of September for use in the 5 Month Review.
Operating Budget Guidelines 2018/19
3
Activity unit allocations for the 2018/19 budget and outer years based on the November 1 count will be confirmed in mid-December.
The short timeline for presentations results in a large amount of material to be
reviewed in a short period of time. The budget submission templates – one for activity units and one for support units - highlight important information in the main part of the narrative. Please be sure to download the updated template for the 2018/19 budget from the Downloads section of the Budgeting Services web site at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm. It is strongly recommended to limit narrative submissions to no more than 12 pages plus appendices.
The provincial Strategic Mandate Agreement (SMA) will be renewed effective May 1, 2017. This agreement supports McMaster’s institutional strategy, and budgeted activities must contribute to achievement of its stated objectives. In order to meet institutional reporting requirements, each envelope must report achievement of SMA commitments and SMA goals for the next three years. These items should be highlighted in point form in Section 3.2 of the narrative, with additional details to be provided in an appendix.
NEW Sections of the narrative templates have been revised to allow Budget Committee members to quickly focus on the major issues and activities in each envelope: - Section 1 Key Considerations: This new section is intended to provide context
to Budget Committee members who may not be familiar with your operation. Provide brief bullet points describing the environment and issues that are essential to understanding the remainder of the budget document.
- Section 8 Balancing the Budget: This section has been revised to provide a more complete picture of activities in the envelope, links to strategy and financial impacts. Space has been provided to describe two cost pressures and two new initiatives – sections may be added or deleted if necessary. Each new initiative and cost pressure must contain a description of the item, explain how it links to the SMA, outline the impact on other stakeholders, and detail any related actions planned. Equally important, a section has been added to describe any non-priority activities to be reduced or eliminated.
Please note the following information to be included in the budget submission
narrative: - All assumptions must be consistent with these guidelines and no deviations
are allowed. Envelope Managers should highlight concerns in their narrative submissions.
Operating Budget Guidelines 2018/19
4
- Net assignable square meters (NASM) and other budget model drivers will continue to be reported as part of the submission, to be provided by Budgeting Services as part of the cover page summary of the budget. The drivers that will be reported for your envelope will be posted in the Downloads section of the Budgeting Services web site at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm.
- A section outlining budgeted positions is included in the narrative. While the FTEs calculated in Hyperion are based on hours worked, this section focuses on trends in fully-staffed complement. Details of requirements are included in the narrative template. For the 2018/19 budget, FTEs will be calculated by Hyperion based on the hours forecast for each employee. This calculation will be consistent with the FTEs used as a driver in the budget model, which includes hours worked by all employees as recorded in the HR payroll system through salary accounts. For more information, please see Section E 3.IV and Appendix F 6.
- NEW Microsoft Office 365 software is now provided through McMaster’s site
license (see http://www.mcmaster.ca/uts/licensing/index.html). The cost of individual licenses covered by the site license should not be budgeted.
- Significant planned capital expenditures must be included. The link to the
capitalization policy can be found at http://www.mcmaster.ca/policy/General/BusOp/Capital_Assets_Policy.pdf
- Details and explanations of all one-time revenue and expenses must be
provided (see Appendix C). Please note that contractually limited appointments (CLAs) are not considered to be a one-time expense unless the position will not continue.
- Reasons for major variances (>$100K and 10%) of the 2017/18 projection and
2018/19 budget from original budget and prior year actual must be explained.
- Details of transfers outside your envelope balancing to your submission must be provided in the appendix to your narrative. Before including a transfer in your budget you must confirm that the other side of the transfer has been budgeted. A report template will be provided in Hyperion.
Hyperion will be used for entering and managing budgets. Information on how to
use Hyperion is available in the Mosaic Resources section of the Budgeting Services web site at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm Refresher training sessions will be announced. Assumptions for salary increases in accordance with collective agreements and benefit rates in accordance with rates approved by the Budget Committee will be loaded into Hyperion to facilitate calculation of the compensation budget. The 2018/19 budget in
Operating Budget Guidelines 2018/19
5
Hyperion will be entered the PeopleSoft GL after approval. Refer to Section E for more information.
For management purposes, a distinction must be made in faculty salaries between tenure stream (tenure track and tenured), teaching stream (teaching track and permanent teaching), special stream (CAWAR), and CLA. Accounts have been set up to track these categories (see Appendix D). Employee data pre-populated from the HR system will include the actual account being charged with salary and benefit expenses. If an employee appears in an incorrect account, the HR Event Form should be completed to make the correction in the HR system. Contact Budgeting Services if you have questions about the best way to correct information in the budget (contact information in Section F).
Appendix F Frequently Asked Questions will be updated as further questions
arise and posted to http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm.
Operating Budget Guidelines 2018/19
6
C. SUBMISSION TIMETABLE The dates for the various budget envelope submissions and presentations are shown in the table below. The Vice-President must review and approve your budget before it is forwarded to Budgeting Services. Material must be submitted to Budgeting Services on the specified date for review at the following Budget Committee meeting. Workflow is used in Hyperion to transfer control of the budget from submitter to approver within the envelope. Please submit the final narrative (in Word format) and financial report electronically to your Budgeting Services representative (see contact information in Section F) for presentation to Budget Committee.
BudgetDue in Send to Budget Committee
Envelope Budgeting Budget Committee PresentationBudget Envelope Manager Services Committee Presentation If Requested
UTS/Technology Fund G. Gray 09-Oct-17 16-Oct-17 30-Oct-17Student Affairs S. Van Koughnett 09-Oct-17 16-Oct-17 30-Oct-17Graduate Studies/Scholarships D. Welch 09-Oct-17 16-Oct-17 30-Oct-17MacPherson Institute A. Ahmad 09-Oct-17 16-Oct-17 30-Oct-17Museum of Art C. Podedworny 09-Oct-17 16-Oct-17 02-Nov-17President/Strategic Priorities P. Deane 09-Oct-17 16-Oct-17 02-Nov-17University Secretariat P. Deane 09-Oct-17 16-Oct-17 02-Nov-17Provost Office/Academic Contingency D. Wilkinson 09-Oct-17 16-Oct-17 02-Nov-17University Advancement M. Williams 11-Oct-17 18-Oct-17 01-Nov-17Research R. Baker 11-Oct-17 18-Oct-17 01-Nov-17Administration R. Couldrey 11-Oct-17 18-Oct-17 01-Nov-17Facility Support Envelope including MIP rent R. Couldrey 11-Oct-17 18-Oct-17 01-Nov-17HSC Library P. O'Byrne 12-Oct-17 19-Oct-17 02-Nov-17University Library V. Lewis 12-Oct-17 19-Oct-17 02-Nov-17Registrar/Undergraduate Scholarships M. Poole 12-Oct-17 19-Oct-17 02-Nov-17Non-academic ancillaries R. Couldrey/D. Henne 12-Mar-18 19-Mar-18 02-Apr-18Continuing Education L. Carter 12-Mar-18 19-Mar-18 02-Apr-18Business L. Waverman 12-Mar-18 19-Mar-18 02-Apr-18Engineering I. Puri 12-Mar-18 19-Mar-18 02-Apr-18Arts and Science Program J. Wilson 12-Mar-18 19-Mar-18 04-Apr-18Health Sciences including deployed services P. O'Byrne 14-Mar-18 21-Mar-18 04-Apr-18Humanities K. Cruikshank 14-Mar-18 21-Mar-18 04-Apr-18Science M. MacDonald 14-Mar-18 21-Mar-18 04-Apr-18Social Sciences J. Hurley 14-Mar-18 21-Mar-18 04-Apr-18University Fund/Academic Funding Allocations D. Wilkinson 14-Mar-18 21-Mar-18 04-Apr-18Tuition and Other Fees J. Lee 18-Apr-18 18-Apr-18 25-Apr-18
Operating Budget Guidelines 2018/19
7
D. BUDGET ALLOCATION FRAMEWORK Support unit allocations for 2018/19 to 2020/21 are shown in Appendix A. Activity unit allocations will follow when revenue projections based on the November 1 count have been incorporated into the budget model. Only 2018/19 allocations are approved as part of the budget process. Allocations for 2019/20 and 2020/21 are estimates for planning purposes only. Final adjustments to activity units’ 2017/18 allocations for actual revenue and enrolment will be made during the 2018/19 fiscal year. Any questions on the framework may be directed to budget@mcmaster.ca, which is monitored by the offices of Institutional Research and Analysis and Budgeting Services.
E. FORMAT OF BUDGET SUBMISSION Envelope managers are encouraged to set priorities for their units. This means that envelope managers should prepare a summary for the total envelope and the choices that have been made among the different units within the envelope, rather than describing the activities of each individual unit. Narrative
Updated narrative templates for activity and support units in Word format may be downloaded from the Downloads section of the Budgeting Services web site at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm
Hyperion summary tables of major variances and transfers to be included in narrative may be found in the Downloads section of the Budgeting Services web site at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm Hyperion Submission Report
Instructions on how to use the Hyperion system, as well as scheduled training sessions are available under the Mosaic Resources section of the Budgeting Services web site at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm. One-on-one support is available from your Budgeting Services representative (contact information in Section F).
Budgets must be entered using Hyperion to provide a consistent format for presentation to the Budget Committee. Data in Hyperion will be pre-populated as follows:
Revenue and operating expenses
Pre-populated using the original 2017/18 budget.
Support units starting their budgets in June will be pre-populated with the original 2017/18 budget.
Activity units will prepare the 2017/18 5 Month Review from June to October. These figures will be used when the budgets are pre-populated in October.
Operating Budget Guidelines 2018/19
8
2019/20 and 2020/21 projections will be left blank. Plans for 2019/20 and 2020/21 are required by type of expense but do not need to be entered at the individual account level.
All Smart View comments and supporting detail cells have been carried over from the previous budget cycle, however the numbers have been updated as described above.
Numbers from the previous budget may be restored using the Smart View copy functions.
Numbers in supporting detail cells may be restored by editing the supporting details and submitting.
Instructions on how to use these functions are available in the Hyperion Reference Guide Opex Module at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm.
Salaries and benefits
Hyperion will project salaries and benefits based on employee master data loaded from the HR system in June for support units and October for activity units.
Important: Transfers must be entered at the account level in order to balance on a consolidated basis. Interest and debt repayment should also be entered at the account level.
A formatted report for submission to the Budget Committee will be available in “Reports” in Hyperion.
You will be notified when the forms and reports are available in Hyperion, expected to be during the week of June 26 for support units and the week of November 20 for activity units.
1) OBJECTIVES OF THE BUDGET SUBMISSION The Budget Committee requests a written plan for all envelopes. Submissions that project an ongoing (structural) deficit (see Appendix C) must include a detailed plan as discussed with the Vice-President outlining how the deficit will be eliminated. At the budget presentation, assume that the group has reviewed the material provided. Be prepared to highlight your key points, which should be limited to 10 minutes. Following your presentation there will be a total of 20 minutes scheduled for discussion of the budget submission and feedback from the Budget Committee, Deans, and Directors of Administration.
Operating Budget Guidelines 2018/19
9
2) REVENUES, RECOVERIES AND TRANSFERS
I. Framework Allocations Approved framework allocations are shown in Appendix A. Grant and tuition revenue from Provincially-funded programs is based on IRA projections. To avoid double counting, envelope managers should not include revenue received through the framework in their budgets. Expenses related to enrolment growth should be budgeted.
II. Other Revenue, Recoveries and Transfers In addition to the budget framework allocation, envelopes generate other internal and external revenue and recoveries, and may have internal transfers within the University. External revenue and recoveries represent new money to the University, while internal revenue, recoveries and transfers move money around between departments.
Revenues include the possibility of a gain or loss. External revenues would include grants, sales, fees, donations, and sponsorships. Internal revenues are generated when one University unit provides goods or services to another and receives more than the direct cost (i.e. receives a profit or overhead factor). This would include lab fees, registration for McMaster conferences, and ancillary sales. External revenue is shown in Hyperion in categories Government Grants, Tuition Fees, Research Overhead, Sales, and Investment Income. Internal revenue is included with Research Overhead and Internal Revenue in Hyperion.
Recoveries represent a reimbursement of an actual cost, with no possibility of gain or loss. Recoveries may be from internal or external sources. The amount received just recovers an amount already paid, with no profit or overhead built in. This commonly includes all or part of payroll, equipment or supply costs. Internal recoveries are included with Internal Revenue in Hyperion. External recovery accounts are shown in the Other Revenue category in Hyperion. Specific salary and benefit recoveries are categorized with salaries and benefits in Hyperion/PeopleSoft.
Transfers can be used for any internal transaction with the exception of internal revenue, and are included in the Transfer category in Hyperion. Generally, accounts on both sides of the entry must be the same. Please refer to Appendix E for a complete list of transfer accounts. Any transfers budgeted must be confirmed with the envelope on the other side. A Hyperion report balancing to the transfers budgeted at the envelope level must be included in your narrative budget submission.
3) EXPENDITURES Below are the salary, benefits, and operating expenditure guidelines to be used to develop the 2018/19 budget. Salary increase and benefit rate assumptions will be
Operating Budget Guidelines 2018/19
10
loaded into Hyperion along with data for each employee and will be used to calculate salary, benefit, and FTE forecasts.
I. Salaries and Wages Tenure stream (tenure track and tenured), special stream (CAWAR), teaching stream (teaching track and permanent teaching), Contractually Limited Appointments (CLAs), Graduate Teaching Assistants and Undergraduate Teaching Assistants should be budgeted in separate accounts. A complete list of salary accounts and related benefit accounts is provided in Appendix D, along with a table of all union groups and the correct account(s) to use for each. Salary and wage increase assumptions as approved by the Budget Committee have been built into Hyperion. These assumptions are based on the collective agreements in currently effect, government directives, and future across-the-board increases. Any lump sums included in collective agreements have not been included in increase rates and should be budgeted as a hedge. Salary increase assumptions are for modelling purposes only. The provincial government has tabled Bill 148, Fair Workplaces, Better Jobs Act, 2017, which introduces equal pay for equal work based on employment status and recommends increases to the minimum wage. The increase assumption for interim employees includes a factor to take into account the new minimum wage if Bill 148 is passed, however there may be additional impacts to individual envelopes from the equal pay for equal work requirement. Please contact Human Resources to discuss any required action. Changes in faculty or staff complement should be budgeted on the expected effective date of the change (normally July 1 for faculty). Since the University’s fiscal year is May 1 through April 30, this may result in less than a full year’s expense and calculated FTE.
II. Benefits The benefit costs charged to departments consist of the employer share of statutory government remittances, pension contributions, insurance and surcharges. For 2018/19, all benefit rates will remain the same as in 2017/18. The employer contribution to the pension plan will remain at 175% of employees’ contributions1 for the budget year, however during the year details regarding changes to the pension legislation will become known allowing for updated projection analysis that will likely result in modification to benefit rates in 2019/20. The extended health and dental premiums will remain the same as last year even though costs are trending higher than the rate charged, rate changes
1 Rates for planning purposes have been kept constant to 175% of employee contributions. The government has announced it will introduce pension changes effective in 2018, however the details needed to measure the impact to McMaster’s pension costs are not yet available. The large salaried plan will be measured effective July 1, 2017 with details of the new legislation expected in fall 2017. The full valuation of the plan is expected to become available by January 2018 therefore all benefit rate changes are on hold until such time that a full review can be completed.
Operating Budget Guidelines 2018/19
11
are being deferred until 2019/20 when more information about pension legislation is known in an effort to examine all rates together at that time. Tables showing the components and computation of benefit rates are available in the Downloads section of the Budgeting Services web site at http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm The rates in these tables are used in the Hyperion labour planning module to calculate benefits based on salary level. Changes to actual charge-out rates are possible if more information becomes available.
III. Non-Salary Expenses Supplies and Expenses All non-salary expenditure not itemized below.
Please note that Microsoft software is now provided through McMaster’s site license. The cost of individual licenses should not be budgeted.
Capital Equipment Please refer to the capitalization policy and
provide an explanation of significant expenditures.
Scholarships and Bursaries Identify separately, all amounts paid directly to
students.
MUFA Faculty PDA $2,200 per year in 2017/18 $2,300 per year in 2018/19 and future years MUFA Librarian PDA $1,650 per year TMG MPDA $2,500 per year
IV. Employee Full-Time Equivalent (FTE) For the 2018/19 budget, FTEs will be calculated by Hyperion based on the hours forecast for each employee. This calculation will be consistent with the FTEs used as a driver in the budget model, which includes hours worked by all employees as recorded in the HR payroll system through salary accounts. FTEs are the actual time worked compared to standard hours for that position. For example, if a department has 3 part-time employees working a total of 70 hours per week with standard 35 hours per week, the department has 2 FTEs. Information about actual paid FTEs for all employee groups is available to envelope managers through Hyperion. Please note that FTEs for TAs and sessional faculty are based on a standard 1,825 hour year and not on head count, i.e. a full-time TA of 266 hours is a 0.15 FTE, and a sessional lecturer teaching 3 units at a standard of 238 hours is a 0.13 FTE.
Please refer to the FAQs in Appendix F for additional details on FTEs.
Operating Budget Guidelines 2018/19
12
V. Occupancy Cost For ancillary and support units that pay for occupancy costs, base space charges are aligned with the budget model. Base services provided by Facility Services are incorporated into the rent rates. There will continue to be additional charges for enhanced and special services as negotiated by each unit. For details of rent calculations, contact your Budgeting Services representative (contact information in Section F). Insurance will be charged separately based on actual premiums paid. Costs of space are assigned based on the prior year actual space inventory (on a slip-year basis) unless otherwise notified by Budgeting Services for large new buildings opening mid-year. Changes in assigned space will be reflected in the following year’s projections, thus occupancy cost adjustments for approved relinquished space will take effect for the next budget cycle. Any unit wishing to relinquish underutilized space should provide information on the type and amount of space and the desired timeframe for relinquishing it both to Facility Services and Budgeting Services by December 31, 2017. Based on the type and amount of space, Facility Services will determine the exact space to be relinquished. Relinquished space must be of a type and configuration that would be usable by another unit. Facility Services will make all reasonable attempts to match the space to known needs expressed by other units, however, the unit to which the space was originally assigned will remain responsible for the occupancy cost until the end of the next budget cycle.
4) OPERATING SURPLUS (DEFICIT) The expectation of the Budget Committee is that the envelope is in either surplus or balanced position in each fiscal year. Envelopes with an operating deficit should bring forward a plan as discussed with the Vice-President on how to achieve a balanced budget. Carry forward amounts are not meant to be used to support ongoing operations.
5) ANALYSIS OF APPROPRIATIONS Appropriations are calculated on the budget submission report. The in-year operating surplus (deficit) is added/subtracted to the opening envelope appropriation to determine the ending balance at April 30.
6) REALLOCATION REQUESTS The Budget Committee will not be accepting any reallocation requests as part of the budget submission. The Budget Committee will examine the unusual and significant cost pressures that have been absorbed in your envelope and the implications for your unit’s mission as provided in the budget document template.
Operating Budget Guidelines 2018/19
13
7) ADHERENCE TO THE BUDGET GUIDELINES Periodically Internal Audit will conduct an audit within an envelope. It is recommended that Appendix G be used to ensure compliance.
F. CONTACT INFORMATION If you have any questions or concerns regarding the Operating Budget please contact your Budgeting Services representative:
Iain Clarkson Ext. 21960 or iclarks@mcmaster.ca Paola Morrone Ext. 23934 or morronep@mcmaster.ca Kathy Pfeiffer Ext. 28688 or pfeiffe@mcmaster.ca Chris Sylvester Ext. 24766 or sylvest@mcmaster.ca Lou Mitton Ext. 24316 or mittonl@mcmaster.ca
Budgeting resources and links can be found online at: http://www.mcmaster.ca/bms/BMS_FS_Budgeting.htm The Budget Committee would like to thank you in advance for your continued commitment and effort in building a fiscally sound and accountable budget that will provide a secure future for McMaster.
Operating Budget Guidelines 2018/19
14
APPENDIX A – BUDGET ALLOCATION FRAMEWORK Faculties
$000's Base One‐time Total Base One‐time Total Base One‐time Total Base One‐time TotalFaculties (Academic Programmes)Business 41,225 (805) 40,420 46,755 ‐ 46,755 52,805 ‐ 52,805 55,788 ‐ 55,788
Engineering 63,622 (301) 63,321 73,089 ‐ 73,089 81,651 ‐ 81,651 86,285 ‐ 86,285
Health Sciences 74,086 (547) 73,539 77,982 ‐ 77,982 72,304 ‐ 72,304 71,790 ‐ 71,790
Humanities 25,975 545 26,520 27,467 ‐ 27,467 27,042 ‐ 27,042 27,666 ‐ 27,666
Science 66,027 (85) 65,942 72,012 ‐ 72,012 76,721 ‐ 76,721 79,347 ‐ 79,347
Medical Radiation ‐ Mohawk share 4,166 ‐ 4,166 4,324 ‐ 4,324 4,539 ‐ 4,539 4,618 ‐ 4,618
Social Sciences 33,755 305 34,060 36,480 ‐ 36,480 39,417 ‐ 39,417 40,528 ‐ 40,528
Arts & Science 1,562 10 1,572 1,627 ‐ 1,627 1,663 ‐ 1,663 1,643 ‐ 1,643
Sub‐total 310,418 (878) 309,540 339,736 ‐ 339,736 356,142 ‐ 356,142 367,665 ‐ 367,665 Provost ‐ Academic PrioritiesUniversity Fund 30,853 (10,837) 20,016 25,209 725 25,934 36,563 3,000 39,563 38,212 ‐ 38,212
Onetime Unfunded Priorities ‐ 10,000 (7,564) 2,436 10,000 (3,016) 6,984 10,000 (1,100) 8,900
Revenue Projections Contingency 5,000 ‐ 5,000 5,000 ‐ 5,000 5,000 ‐ 5,000
Ongoing Unfunded Support Contingency 25 1,649 1,674 25 ‐ 25 5,575 ‐ 5,575 12,075 ‐ 12,075
Sub‐total 30,878 (9,188) 21,690 40,234 (6,839) 33,395 57,138 (16) 57,122 65,287 (1,100) 64,187
Total Faculties 341,296 (10,066) 331,230 379,970 (6,839) 373,131 413,280 (16) 413,264 432,952 (1,100) 431,852
2020/212017/18 2018/19 2019/20
Operating Budget Guidelines 2018/19
15
McMaster University ‐ New Budget Model ‐ Faculties Prof. Faculties Other Faculties
Projected Budget Allocation University Fund 8.00% 8.00% VP Research Discretionary Fund 10.00%2017‐18 Research Infrastructure Fund 3.00% 1.00%
Budgets prior to double stepdown allocation
Net double stepdown allocation Business Engineering
Health Sciences Humanities Science
Med Rad ‐ Mohawk
Social Sciences
Arts & Science
Other (reconciling
items)University
Fund
Research Infrastructure
Fund
Total (after double stepdown to support unit allocations)
Revenue
Undergraduate Tuition 40,074 76,454 32,746 14,826 51,133 2,135.459 30,509 1,768 ‐ 249,645
UG Tuition Adjustment for tuition fee framework (143) (311) 61 67 207 109 10 ‐
Total UG SAG Obligation (1,797) (6,494) (99) (13) (52) ‐ (11) (1) 8,467 ‐
Graduate Tuition 15,822 11,246 11,125 2,854 5,114 ‐ 2,095 ‐ ‐ 48,256
Operating Grant 19,266 41,955 80,893 14,979 51,506 2,234.121 21,742 1,679 ‐ (7) ‐ 234,248
Other Income 717 2,364 5,005 403 1,936 ‐ 725 116 ‐ 7,555 ‐ 18,822
Gross Revenue 73,940 125,214 129,731 33,116 109,844 4,369.580 55,170 3,572 8,467 7,548 ‐ 550,972
Undergraduate Cross Faculty Teaching Adjustment (6,250) (12,565) (181) 7,301 7,666 ‐ 4,681 (652) ‐ 0
Revenue for Contributions 67,690 112,649 129,550 40,417 117,510 4,369.580 59,851 2,920 8,467 7,548 ‐ 550,972
University Fund Contribution (5,415) (9,012) (10,364) (3,233) (9,401) ‐ (4,788) (234) 42,447 ‐ ‐
Research Infrastructure Fund Contribution (2,031) (3,379) (1,296) (404) (1,175) ‐ (599) (88) ‐ 8,971 ‐
Indirect Cost of Research (excluding Royalties & CRC) 204 4,956 11,111 417 4,279 ‐ 728 ‐ 25 ‐ 21,720
VP Research Discretionary (10 % of ICR above) (20) (496) (1,111) (42) (428) ‐ (73) ‐ 2,170 ‐
Adjustments for ICR received by Journal (Contract & ERA) (17) (1,583) (4,853) (202) (651) ‐ (13) ‐ ‐ (7,318)
Adjustments for Current Practices ‐ ‐ (5,519) (218) 204 (203.983) 218 ‐ ‐ (449) (5,968)
Research Infrastructure Fund Distribution 84 2,049 4,595 172 1,769 ‐ 301 ‐ ‐ (8,971) ‐
Research Excellence Fund (from UF) 40 484 1,085 81 418 ‐ 142 (2,250)
Revenue Prior to Shared Support Unit Allocations 60,535 105,668 123,199 36,988 112,526 4,165.598 55,768 2,599 10,661 47,296 ‐ 559,406
Shared Support Unit Allocations ‐ via double stepdown
Occupancy Cost 41,781 (12,872) (721) (6,602) (8,777) (2,355) (8,689) ‐ (1,718) (46) ‐ ‐ ‐ (28,909)
Deferred Maintenance 9,893 (3,495) (160) (1,461) (1,943) (521) (1,923) ‐ (380) (10) ‐ ‐ ‐ (6,398)
Insurance 1,159 (470) (18) (161) (199) (57) (212) ‐ (42) (1) ‐ ‐ ‐ (689)
MIP Occupancy 1 2,677 (244) ‐ (1,623) (587) (35) ‐ ‐ (188) ‐ ‐ ‐ ‐ (2,433)
MIP Occupancy 2 157 ‐ ‐ (157) ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ (157)
HR 6,534 (960) (303) (835) (3,038) (329) (705) ‐ (358) (6) ‐ ‐ ‐ (5,575)
HR Employee Programs 2,055 (534) (107) (234) (524) (164) (337) ‐ (155) (1) ‐ ‐ ‐ (1,521)
Financial Affairs/Admin/ Inst Support 7,095 (2,431) (510) (831) (1,590) (429) (817) ‐ (470) (16) ‐ ‐ ‐ (4,663)
Supplementary Pension 4,738 (278) (387) (720) (1,725) (391) (788) ‐ (447) (3) ‐ ‐ ‐ (4,460)
Pension Special 17,437 (4,533) (905) (1,982) (4,447) (1,389) (2,856) ‐ (1,316) (9) ‐ ‐ ‐ (12,904)
Presidential/Univ Sec 1,927 (748) (129) (210) (402) (108) (207) ‐ (119) (4) ‐ ‐ ‐ (1,179)
General University Expense 6,705 (2,836) (423) (689) (1,319) (356) (678) ‐ (390) (13) ‐ ‐ ‐ (3,869)
Bond Interest 7,380 (2,541) (121) (1,105) (1,469) (394) (1,454) ‐ (288) (8) ‐ ‐ ‐ (4,839)
UTS/ Technology Fund 14,744 2,447 (2,102) (3,238) (3,768) (1,395) (4,170) ‐ (2,366) (151) ‐ ‐ ‐ (17,191)
UTS‐ ERP 4,517 (181) (530) (817) (950) (352) (1,052) ‐ (597) (38) ‐ ‐ ‐ (4,336)
UA 5,853 1,471 (858) (1,597) (1,892) (560) (1,562) ‐ (815) (40) ‐ ‐ ‐ (7,324)
Office of the Provost 6,497 (2,421) (446) (726) (1,390) (375) (715) ‐ (410) (14) ‐ ‐ ‐ (4,076)
Research Support 8,984 4,780 (196) (2,241) (8,600) (175) (2,006) ‐ (547) ‐ ‐ ‐ ‐ (13,764)
Student Affairs 4,241 5,684 (1,333) (1,965) (1,558) (854) (2,619) ‐ (1,496) (99) ‐ ‐ ‐ (9,925)
MIIETL 1,580 662 (294) (434) (396) (188) (578) ‐ (330) (22) ‐ ‐ ‐ (2,242)
Libraries 18,008 8,044 (3,251) (4,852) (5,483) (2,154) (6,395) ‐ (3,680) (237) ‐ ‐ ‐ (26,052)
HS Library 2,927 1,759 (585) (873) (986) (387) (1,150) ‐ (662) (43) ‐ ‐ ‐ (4,686)
Registrar 5,160 7,535 (1,582) (2,380) (1,980) (1,096) (3,499) ‐ (2,011) (145) ‐ ‐ ‐ (12,695)
SGS 1,669 404 (351) (473) (620) (146) (314) ‐ (168) ‐ ‐ ‐ ‐ (2,073)
Museum of Art 482 485 (114) (176) (237) (76) (227) ‐ (129) (8) ‐ ‐ ‐ (967)
UG Scholarship 5,512 604 (806) (1,314) (488) (558) (1,851) ‐ (1,025) (74) ‐ ‐ ‐ (6,116)
UG Bursaries 3,500 (0) (449) (732) (365) (311) (1,031) ‐ (571) (41) ‐ ‐ ‐ (3,500)
Grad Scholarship 13,782 658 (2,450) (3,288) (4,322) (1,021) (2,192) ‐ (1,168) ‐ ‐ ‐ ‐ (14,440)
Branding and Marketing 1,500 12 (177) (330) (391) (116) (322) ‐ (168) (8) ‐ ‐ ‐ (1,512)
Adjustments for Current Practices ‐ Support Units ‐ ‐ 4,264 ‐ ‐ ‐ ‐ ‐ (2,493) ‐ ‐ 1,771
Total Shared Support Unit Allocations 208,494 0 (19,309) (42,046) (55,183) (16,294) (48,347) ‐ (22,013) (1,037) (2,493) ‐ ‐ (206,723)
Net Revenue 41,225 63,622 68,016 20,694 64,178 4,165.598 33,755 1,562 8,168 47,296 ‐ 352,683
UF Supplement ‐ ‐ 5,849 5,281 937 ‐ ‐ ‐ ‐ (12,067.000) ‐ ‐
UF Supplement 2 ‐ Grants top up 221 911 (1,132.475) ‐
Base Net Projected Budget 2017‐18 41,225 63,622 74,086 25,975 66,027 4,166 33,755 1,562 8,168 34,097 ‐ 352,683
Operating Budget Guidelines 2018/19
16
McMaster University ‐ New Budget Model ‐ Faculties Prof. Faculties Other Faculties
Projected Budget Allocation University Fund 8.00% 8.00% VP Research Discretionary Fund 10.00%2018‐19 Research Infrastructure Fund 3.00% 1.00%
Budgets prior to double stepdown allocation
Net double stepdown allocation Business Engineering
Health Sciences Humanities Science
Med Rad ‐ Mohawk
Social Sciences
Arts & Science
Other (reconciling
items)University
Fund
Research Infrastructure
Fund
Total (after double stepdown to support unit allocations)
Revenue
Undergraduate Tuition 49,438 91,402 34,367 15,980 58,888 2,272 33,667 1,832 ‐ 287,846
UG Tuition Adjustment for tuition fee framework (143) (311) 61 67 207 109 10 ‐
Total UG SAG Obligation (1,920) (7,129) (105) (13) (54) ‐ (11) (1) 9,233 ‐
Graduate Tuition 16,113 12,593 11,720 2,843 5,206 ‐ 2,097 ‐ ‐ 50,573
Operating Grant 19,220 43,500 81,420 14,661 51,421 2,264 21,198 1,679 ‐ 5 ‐ 235,368
Other Income 717 2,364 5,005 403 1,936 ‐ 725 116 ‐ 7,485 ‐ 18,752
Gross Revenue 83,426 142,420 132,468 33,940 117,604 4,536 57,785 3,636 9,233 7,490 ‐ 592,539
Undergraduate Cross Faculty Teaching Adjustment (7,030) (15,202) (43) 7,994 9,242 ‐ 5,678 (639) ‐ 0
Revenue for Contributions 76,395 127,218 132,425 41,934 126,846 4,536 63,463 2,997 9,233 7,490 ‐ 592,539
University Fund Contribution (6,112) (10,177) (10,594) (3,355) (10,148) ‐ (5,077) (240) 45,702 ‐ ‐
Research Infrastructure Fund Contribution (2,292) (3,817) (1,324) (419) (1,268) ‐ (635) (90) ‐ 9,845 ‐
Indirect Cost of Research (excluding Royalties & CRC) 204 4,956 11,111 417 4,279 ‐ 728 ‐ 25 ‐ 21,720
VP Research Discretionary (10 % of ICR above) (20) (496) (1,111) (42) (428) ‐ (73) ‐ 2,170 ‐
Adjustments for ICR received by Journal (Contract & ERA) (17) (1,583) (4,853) (202) (651) ‐ (13) ‐ ‐ (7,318)
Adjustments for Current Practices (1,274) (1,943) (4,294) (396) (764) (213) (382) ‐ 5,000 ‐ (4,266)
Research Infrastructure Fund Distribution 93 2,249 5,042 189 1,942 ‐ 330 ‐ ‐ (9,845) ‐
Research Excellence Fund (from UF) 40 484 1,085 81 418 ‐ 142 (2,250)
Revenue Prior to Shared Support Unit Allocations 67,017 116,892 127,488 38,207 120,226 4,324 58,484 2,667 16,427 50,943 ‐ 602,675
Shared Support Unit Allocations ‐ via double stepdown
Occupancy Cost 42,072 (13,107) (832) (6,662) (8,857) (2,273) (8,561) ‐ (1,733) (47) ‐ ‐ ‐ (28,965)
Deferred Maintenance 9,893 (3,529) (183) (1,464) (1,946) (499) (1,881) ‐ (381) (10) ‐ ‐ ‐ (6,364)
Insurance 1,159 (475) (20) (161) (199) (55) (207) ‐ (42) (1) ‐ ‐ ‐ (684)
MIP Occupancy 1 2,677 (244) ‐ (1,623) (587) (35) ‐ ‐ (188) ‐ ‐ ‐ ‐ (2,433)
MIP Occupancy 2 157 ‐ ‐ (157) ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ (157)
HR 6,728 (995) (311) (858) (3,125) (338) (726) ‐ (368) (7) ‐ ‐ ‐ (5,734)
HR Employee Programs 2,055 (534) (107) (234) (524) (164) (337) ‐ (155) (1) ‐ ‐ ‐ (1,521)
Financial Affairs/Admin/ Inst Support 7,301 (2,514) (524) (853) (1,631) (440) (839) ‐ (482) (16) ‐ ‐ ‐ (4,787)
Supplementary Pension 4,738 (239) (391) (727) (1,740) (394) (795) ‐ (450) (3) ‐ ‐ ‐ (4,499)
Pension Special 17,437 (4,533) (905) (1,982) (4,447) (1,389) (2,856) ‐ (1,316) (9) ‐ ‐ ‐ (12,904)
Presidential/Univ Sec 1,962 (762) (131) (214) (409) (110) (210) ‐ (121) (4) ‐ ‐ ‐ (1,200)
General University Expense 6,705 (2,825) (425) (692) (1,322) (357) (680) ‐ (391) (13) ‐ ‐ ‐ (3,880)
Bond Interest 7,380 (2,565) (138) (1,108) (1,472) (378) (1,423) ‐ (288) (8) ‐ ‐ ‐ (4,815)
UTS/ Technology Fund 15,072 2,519 (2,212) (3,426) (3,793) (1,366) (4,293) ‐ (2,349) (151) ‐ ‐ ‐ (17,591)
UTS‐ ERP 4,517 (176) (546) (845) (936) (337) (1,059) ‐ (580) (37) ‐ ‐ ‐ (4,341)
UA 6,072 1,498 (941) (1,704) (1,878) (552) (1,636) ‐ (820) (40) ‐ ‐ ‐ (7,570)
Office of the Provost 7,410 (2,833) (501) (816) (1,560) (421) (803) ‐ (461) (15) ‐ ‐ ‐ (4,577)
Research Support 9,377 5,137 (207) (2,363) (9,069) (184) (2,115) ‐ (576) ‐ ‐ ‐ ‐ (14,514)
Student Affairs 4,888 5,763 (1,468) (2,183) (1,657) (872) (2,819) ‐ (1,549) (104) ‐ ‐ ‐ (10,651)
MIIETL 1,663 672 (315) (468) (407) (187) (604) ‐ (332) (22) ‐ ‐ ‐ (2,335)
Libraries 18,861 8,130 (3,466) (5,212) (5,580) (2,132) (6,667) ‐ (3,694) (240) ‐ ‐ ‐ (26,991)
HS Library 3,083 1,779 (624) (939) (1,005) (384) (1,201) ‐ (665) (43) ‐ ‐ ‐ (4,862)
Registrar 5,341 7,600 (1,673) (2,494) (1,991) (1,066) (3,590) ‐ (1,983) (144) ‐ ‐ ‐ (12,941)
SGS 1,828 410 (374) (550) (658) (149) (334) ‐ (173) ‐ ‐ ‐ ‐ (2,238)
Museum of Art 505 491 (121) (188) (240) (75) (235) ‐ (129) (8) ‐ ‐ ‐ (996)
UG Scholarship 5,512 633 (838) (1,347) (497) (533) (1,864) ‐ (993) (72) ‐ ‐ ‐ (6,145)
UG Bursaries 3,500 (0) (465) (748) (366) (296) (1,035) ‐ (551) (40) ‐ ‐ ‐ (3,500)
Grad Scholarship 13,796 687 (2,418) (3,557) (4,261) (961) (2,163) ‐ (1,122) ‐ ‐ ‐ ‐ (14,483)
Branding and Marketing 1,000 13 (126) (228) (251) (74) (219) ‐ (110) (5) ‐ ‐ ‐ (1,013)
Adjustments for Current Practices ‐ Support Units ‐ ‐ 4,387 ‐ ‐ ‐ ‐ ‐ (4,387) ‐ ‐ 0
Total Shared Support Unit Allocations 212,690 0 (20,262) (43,803) (56,021) (16,021) (49,152) ‐ (22,004) (1,040) (4,387) ‐ ‐ (212,690)
Net Revenue 46,755 73,089 71,467 22,186 71,075 4,324 36,480 1,627 12,041 50,943 ‐ 389,985
UF Supplement ‐ ‐ 5,849 5,281 937 ‐ ‐ ‐ ‐ (12,067) ‐ ‐
UF Supplement 2 ‐ Grants top up 667 (667) ‐
Base Net Projected Budget 2018‐19 46,755 73,089 77,982 27,467 72,012 4,324 36,480 1,627 12,041 38,209 ‐ 389,985
Operating Budget Guidelines 2018/19
17
McMaster University ‐ New Budget Model ‐ Faculties Prof. Faculties Other Faculties
Projected Budget Allocation University Fund 8.00% 8.00% VP Research Discretionary Fund 10.00%2019‐20 Research Infrastructure Fund 3.00% 1.00%
Budgets prior to double stepdown allocation
Net double stepdown allocation Business Engineering
Health Sciences Humanities Science
Med Rad ‐ Mohawk
Social Sciences
Arts & Science
Other (reconciling
items)University
Fund
Research Infrastructure
Fund
Total (after double stepdown to support unit allocations)
Revenue
Undergraduate Tuition 57,827 104,337 35,902 17,427 67,248 2,443 37,369 1,920 ‐ 324,475
UG Tuition Adjustment for tuition fee framework (143) (311) 61 67 207 109 10 ‐
Total UG SAG Obligation (1,997) (7,640) (110) (13) (57) ‐ (11) (1) 9,829 ‐
Graduate Tuition 16,395 13,203 11,932 2,918 5,336 ‐ 2,116 ‐ ‐ 51,899
Operating Grant 19,072 44,110 81,370 14,571 51,532 2,320 21,030 1,679 ‐ 12 ‐ 235,697
Other Income 717 2,364 5,005 403 1,936 ‐ 725 116 ‐ 7,619 ‐ 18,886
Gross Revenue 91,872 156,063 134,161 35,372 126,203 4,763 61,339 3,724 9,829 7,631 ‐ 630,956
Undergraduate Cross Faculty Teaching Adjustment (7,536) (16,577) 81 8,673 9,796 ‐ 6,205 (642) ‐ 0
Revenue for Contributions 84,336 139,486 134,241 44,046 135,999 4,763 67,544 3,082 9,829 7,631 ‐ 630,956
University Fund Contribution (6,747) (11,159) (10,739) (3,524) (10,880) ‐ (5,404) (247) 48,699 ‐ ‐
Research Infrastructure Fund Contribution (2,530) (4,185) (1,342) (440) (1,360) ‐ (675) (92) ‐ 10,625 ‐
Indirect Cost of Research (excluding Royalties & CRC) 204 4,956 11,111 417 4,279 ‐ 728 ‐ 25 ‐ 21,720
VP Research Discretionary (10 % of ICR above) (20) (496) (1,111) (42) (428) ‐ (73) ‐ 2,170 ‐
Adjustments for ICR received by Journal (Contract & ERA) (17) (1,583) (4,853) (202) (651) ‐ (13) ‐ ‐ (7,318)
Adjustments for Current Practices (1,822) (3,033) (5,879) (823) (2,080) (224) (947) (27) 5,000 ‐ (9,836)
Research Infrastructure Fund Distribution 100 2,427 5,442 204 2,096 ‐ 357 ‐ ‐ (10,625) ‐
Research Excellence Fund (from UF) 40 484 1,085 81 418 ‐ 142 (2,250)
Revenue Prior to Shared Support Unit Allocations 73,544 126,898 127,954 39,717 127,392 4,539 61,659 2,716 17,023 54,079 ‐ 635,522
Shared Support Unit Allocations ‐ via double stepdown
Occupancy Cost 42,072 (13,070) (833) (6,671) (8,868) (2,276) (8,572) ‐ (1,736) (47) ‐ ‐ ‐ (29,002)
Deferred Maintenance 9,893 (3,529) (183) (1,464) (1,946) (499) (1,881) ‐ (381) (10) ‐ ‐ ‐ (6,364)
Insurance 1,159 (475) (20) (161) (199) (55) (207) ‐ (42) (1) ‐ ‐ ‐ (684)
MIP Occupancy 1 2,677 (244) ‐ (1,623) (587) (35) ‐ ‐ (188) ‐ ‐ ‐ ‐ (2,433)
MIP Occupancy 2 157 ‐ ‐ (157) ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ (157)
HR 6,728 (984) (312) (860) (3,131) (339) (727) ‐ (369) (7) ‐ ‐ ‐ (5,744)
HR Employee Programs 2,055 (534) (107) (234) (524) (164) (337) ‐ (155) (1) ‐ ‐ ‐ (1,521)
Financial Affairs/Admin/ Inst Support 7,301 (2,502) (525) (855) (1,635) (441) (842) ‐ (483) (16) ‐ ‐ ‐ (4,799)
Supplementary Pension 4,738 (238) (391) (727) (1,740) (395) (795) ‐ (451) (3) ‐ ‐ ‐ (4,500)
Pension Special 17,437 (4,533) (905) (1,982) (4,447) (1,389) (2,856) ‐ (1,316) (9) ‐ ‐ ‐ (12,904)
Presidential/Univ Sec 1,962 (759) (132) (215) (410) (111) (211) ‐ (121) (4) ‐ ‐ ‐ (1,203)
General University Expense 6,705 (2,824) (425) (692) (1,322) (357) (681) ‐ (391) (13) ‐ ‐ ‐ (3,881)
Bond Interest 9,922 (3,529) (184) (1,470) (1,955) (502) (1,889) ‐ (383) (10) ‐ ‐ ‐ (6,393)
UTS/ Technology Fund 16,522 2,526 (2,416) (3,782) (4,021) (1,446) (4,711) ‐ (2,509) (162) ‐ ‐ ‐ (19,048)
UTS‐ ERP 4,517 (172) (551) (863) (917) (330) (1,075) ‐ (572) (37) ‐ ‐ ‐ (4,345)
UA 6,072 1,518 (989) (1,752) (1,809) (536) (1,656) ‐ (811) (38) ‐ ‐ ‐ (7,591)
Office of the Provost 7,410 (2,821) (502) (818) (1,564) (422) (805) ‐ (462) (15) ‐ ‐ ‐ (4,590)
Research Support 9,377 5,239 (208) (2,380) (9,133) (185) (2,130) ‐ (581) ‐ ‐ ‐ ‐ (14,616)
Student Affairs 4,888 5,906 (1,496) (2,255) (1,648) (860) (2,889) ‐ (1,543) (104) ‐ ‐ ‐ (10,794)
MIIETL 1,663 685 (319) (480) (400) (183) (615) ‐ (329) (22) ‐ ‐ ‐ (2,348)
Libraries 19,261 8,387 (3,580) (5,451) (5,584) (2,134) (6,924) ‐ (3,731) (243) ‐ ‐ ‐ (27,648)
HS Library 3,183 1,833 (650) (989) (1,013) (387) (1,256) ‐ (677) (44) ‐ ‐ ‐ (5,016)
Registrar 5,341 7,863 (1,736) (2,596) (1,980) (1,053) (3,705) ‐ (1,988) (145) ‐ ‐ ‐ (13,204)
SGS 1,828 416 (362) (566) (655) (151) (338) ‐ (171) ‐ ‐ ‐ ‐ (2,244)
Museum of Art 505 506 (124) (195) (238) (74) (242) ‐ (129) (8) ‐ ‐ ‐ (1,011)
UG Scholarship 5,512 634 (848) (1,367) (495) (515) (1,878) ‐ (972) (71) ‐ ‐ ‐ (6,146)
UG Bursaries 3,500 ‐ (471) (759) (362) (286) (1,043) ‐ (540) (39) ‐ ‐ ‐ (3,500)
Grad Scholarship 13,796 688 (2,338) (3,650) (4,229) (978) (2,185) ‐ (1,104) ‐ ‐ ‐ ‐ (14,484)
Branding and Marketing 1,000 12 (132) (234) (241) (72) (221) ‐ (108) (5) ‐ ‐ ‐ (1,012)
Adjustments for Current Practices ‐ Support Units ‐ ‐ 4,387 ‐ ‐ ‐ ‐ ‐ 1,163 ‐ ‐ 5,550
Total Shared Support Unit Allocations 217,182 0 (20,739) (45,247) (56,667) (16,175) (50,671) ‐ (22,242) (1,053) 1,163 ‐ ‐ (211,632)
Net Revenue 52,805 81,651 71,287 23,542 76,721 4,539 39,417 1,663 18,187 54,079 ‐ 423,890
UF Supplement ‐ ‐ ‐ 3,500 ‐ ‐ ‐ ‐ ‐ (3,500) ‐ ‐
UF Supplement 2 ‐ Grants top up 1,017 (1,017) ‐
Base Net Projected Budget 2019‐20 52,805 81,651 72,304 27,042 76,721 4,539 39,417 1,663 18,187 49,563 ‐ 423,890
Operating Budget Guidelines 2018/19
18
McMaster University ‐ New Budget Model ‐ Faculties Prof. Faculties Other Faculties
Projected Budget Allocation University Fund 8.00% 8.00% VP Research Discretionary Fund 10.00%2020‐21 Research Infrastructure Fund 3.00% 1.00%
Budgets prior to double stepdown allocation
Net double stepdown allocation Business Engineering
Health Sciences Humanities Science
Med Rad ‐ Mohawk
Social Sciences
Arts & Science
Other (reconciling
items)University
Fund
Research Infrastructure
Fund
Total (after double stepdown to support unit allocations)
Revenue
Undergraduate Tuition 61,980 111,802 36,766 18,296 71,867 2,508 39,431 1,926 ‐ 344,577
UG Tuition Adjustment for tuition fee framework (143) (311) 61 67 207 109 10 ‐
Total UG SAG Obligation (1,965) (7,892) (111) (13) (58) ‐ (11) (1) 10,051 ‐
Graduate Tuition 16,651 13,515 12,035 2,994 5,435 ‐ 2,101 ‐ ‐ 52,731
Operating Grant 18,837 44,458 81,408 14,616 51,655 2,338 20,837 1,679 ‐ 14 ‐ 235,843
Other Income 717 2,364 5,005 403 1,936 ‐ 725 116 ‐ 4,658 ‐ 15,925
Gross Revenue 96,078 163,937 135,165 36,362 131,041 4,846 63,193 3,730 10,051 4,672 ‐ 649,075
Undergraduate Cross Faculty Teaching Adjustment (7,547) (17,106) 144 8,921 9,888 ‐ 6,345 (644) ‐ (0)
Revenue for Contributions 88,531 146,831 135,309 45,283 140,929 4,846 69,537 3,086 10,051 4,672 ‐ 649,075
University Fund Contribution (7,083) (11,746) (10,825) (3,623) (11,274) ‐ (5,563) (247) 50,360 ‐ ‐
Research Infrastructure Fund Contribution (2,656) (4,405) (1,353) (453) (1,409) ‐ (695) (93) ‐ 11,064 ‐
Indirect Cost of Research (excluding Royalties & CRC) 204 4,956 11,111 417 4,279 ‐ 728 ‐ 25 ‐ 21,720
VP Research Discretionary (10 % of ICR above) (20) (496) (1,111) (42) (428) ‐ (73) ‐ 2,170 ‐
Adjustments for ICR received by Journal (Contract & ERA) (17) (1,583) (4,853) (202) (651) ‐ (13) ‐ ‐ (7,318)
Adjustments for Current Practices (2,446) (4,364) (7,753) (1,315) (3,619) (228) (1,609) (58) 5,000 ‐ (16,392)
Research Infrastructure Fund Distribution 104 2,528 5,666 212 2,182 ‐ 371 ‐ ‐ (11,064) ‐
Research Excellence Fund (from UF) 40 484 1,085 81 418 ‐ 142 (2,250)
Revenue Prior to Shared Support Unit Allocations 76,657 132,204 127,277 40,359 130,427 4,618 62,825 2,688 17,245 52,782 ‐ 647,085
Shared Support Unit Allocations ‐ via double stepdown
Occupancy Cost 42,072 (13,067) (833) (6,672) (8,869) (2,276) (8,573) ‐ (1,736) (47) ‐ ‐ ‐ (29,005)
Deferred Maintenance 9,893 (3,529) (183) (1,464) (1,946) (499) (1,881) ‐ (381) (10) ‐ ‐ ‐ (6,364)
Insurance 1,159 (475) (20) (161) (199) (55) (207) ‐ (42) (1) ‐ ‐ ‐ (684)
MIP Occupancy 1 2,677 (244) ‐ (1,623) (587) (35) ‐ ‐ (188) ‐ ‐ ‐ ‐ (2,433)
MIP Occupancy 2 157 ‐ ‐ (157) ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ (157)
HR 6,728 (984) (312) (860) (3,131) (339) (727) ‐ (369) (7) ‐ ‐ ‐ (5,745)
HR Employee Programs 2,055 (534) (107) (234) (524) (164) (337) ‐ (155) (1) ‐ ‐ ‐ (1,521)
Financial Affairs/Admin/ Inst Support 7,301 (2,501) (525) (856) (1,636) (442) (842) ‐ (484) (16) ‐ ‐ ‐ (4,800)
Supplementary Pension 4,738 (237) (391) (727) (1,740) (395) (795) ‐ (451) (3) ‐ ‐ ‐ (4,501)
Pension Special 17,437 (4,533) (905) (1,982) (4,447) (1,389) (2,856) ‐ (1,316) (9) ‐ ‐ ‐ (12,904)
Presidential/Univ Sec 1,962 (758) (132) (215) (410) (111) (211) ‐ (121) (4) ‐ ‐ ‐ (1,204)
General University Expense 6,705 (2,824) (425) (692) (1,322) (357) (681) ‐ (391) (13) ‐ ‐ ‐ (3,881)
Bond Interest 10,089 (3,593) (187) (1,494) (1,986) (510) (1,920) ‐ (389) (10) ‐ ‐ ‐ (6,496)
UTS/ Technology Fund 17,022 2,522 (2,473) (3,948) (4,068) (1,471) (4,857) ‐ (2,562) (163) ‐ ‐ ‐ (19,543)
UTS‐ ERP 4,517 (169) (550) (878) (905) (327) (1,081) ‐ (570) (36) ‐ ‐ ‐ (4,348)
UA 6,072 1,520 (1,022) (1,803) (1,737) (528) (1,660) ‐ (807) (36) ‐ ‐ ‐ (7,592)
Office of the Provost 7,410 (2,820) (503) (818) (1,564) (422) (805) ‐ (462) (15) ‐ ‐ ‐ (4,591)
Research Support 9,377 5,246 (208) (2,381) (9,137) (185) (2,131) ‐ (581) ‐ ‐ ‐ ‐ (14,623)
Student Affairs 4,888 5,916 (1,491) (2,297) (1,627) (852) (2,902) ‐ (1,534) (102) ‐ ‐ ‐ (10,804)
MIIETL 1,663 686 (318) (489) (394) (181) (618) ‐ (327) (22) ‐ ‐ ‐ (2,349)
Libraries 19,661 8,404 (3,625) (5,636) (5,584) (2,147) (7,064) ‐ (3,767) (243) ‐ ‐ ‐ (28,065)
HS Library 3,283 1,837 (661) (1,028) (1,019) (392) (1,289) ‐ (687) (44) ‐ ‐ ‐ (5,120)
Registrar 5,341 7,880 (1,732) (2,654) (1,951) (1,041) (3,725) ‐ (1,978) (142) ‐ ‐ ‐ (13,221)
SGS 1,828 417 (361) (571) (649) (154) (339) ‐ (170) ‐ ‐ ‐ ‐ (2,245)
Museum of Art 505 508 (124) (198) (235) (74) (244) ‐ (129) (8) ‐ ‐ ‐ (1,013)
UG Scholarship 5,512 634 (844) (1,390) (492) (507) (1,881) ‐ (963) (69) ‐ ‐ ‐ (6,146)
UG Bursaries 3,500 (0) (469) (772) (359) (282) (1,045) ‐ (535) (38) ‐ ‐ ‐ (3,500)
Grad Scholarship 13,796 688 (2,334) (3,679) (4,192) (991) (2,191) ‐ (1,097) ‐ ‐ ‐ ‐ (14,484)
Branding and Marketing 1,000 12 (136) (240) (232) (70) (221) ‐ (108) (5) ‐ ‐ ‐ (1,012)
Adjustments for Current Practices ‐ Support Units ‐ ‐ 4,387 ‐ ‐ ‐ ‐ ‐ 7,663 ‐ ‐ 12,050
Total Shared Support Unit Allocations 218,349 0 (20,869) (45,920) (56,557) (16,193) (51,080) ‐ (22,297) (1,045) 7,663 ‐ ‐ (206,299)
Net Revenue 55,788 86,285 70,720 24,166 79,347 4,618 40,528 1,643 24,909 52,782 ‐ 440,786
UF Supplement ‐ ‐ ‐ 3,500 ‐ ‐ ‐ ‐ ‐ (3,500) ‐ ‐
UF Supplement 2 ‐ Grants top up 1,070 (1,070)
Base Net Projected Budget 2020‐21 55,788 86,285 71,790 27,666 79,347 4,618 40,528 1,643 24,909 48,212 ‐ 440,786
Operating Budget Guidelines 2018/19
19
Support Units
$000's
2016/17 base cfwd
Salary adjustment
Other base allocations
2017/18base
2017/18one‐time
2017/18total
Salary adjustment
Other base allocations
2018/19base
2018/19one‐time
2018/19total
Base allocations
2019/20base
2019/20one‐time
2019/20total
Base allocations
2020/21base
2020/21one‐time
2020/21total
Academic SupportOffice of the Provost 6,057 68 270 6,395 ‐ 6,395 120 790 7,305 ‐ 7,305 ‐ 7,305 ‐ 7,305 ‐ 7,305 ‐ 7,305
Museum of Art 469 13 ‐ 482 ‐ 482 23 ‐ 505 ‐ 505 ‐ 505 ‐ 505 ‐ 505 ‐ 505
MIIETL 1,533 47 ‐ 1,580 59 1,639 83 ‐ 1,663 ‐ 1,663 ‐ 1,663 ‐ 1,663 ‐ 1,663 ‐ 1,663
University Library 17,692 124 192 18,008 475 18,483 222 631 18,861 ‐ 18,861 400 19,261 ‐ 19,261 400 19,661 ‐ 19,661
Health Sciences Library 2,899 28 ‐ 2,927 100 3,027 56 100 3,083 ‐ 3,083 100 3,183 ‐ 3,183 100 3,283 ‐ 3,283
Registrar 4,589 104 300 4,993 ‐ 4,993 177 ‐ 5,170 ‐ 5,170 ‐ 5,170 ‐ 5,170 ‐ 5,170 ‐ 5,170
Sub‐total 33,239 384 762 34,385 634 35,019 681 1,521 36,587 ‐ 36,587 500 37,087 ‐ 37,087 500 37,587 ‐ 37,587 Research SupportResearch 7,112 182 ‐ 7,294 25 7,319 336 ‐ 7,630 ‐ 7,630 ‐ 7,630 ‐ 7,630 ‐ 7,630 ‐ 7,630
VP Research Discretionary Fund 1,510 ‐ 660 2,170 9 2,179 ‐ ‐ 2,170 ‐ 2,170 ‐ 2,170 ‐ 2,170 ‐ 2,170 ‐ 2,170
Nuclear Reactor Debt ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐
Sub‐total 8,622 182 660 9,464 34 9,498 336 ‐ 9,800 ‐ 9,800 ‐ 9,800 ‐ 9,800 ‐ 9,800 ‐ 9,800 Student SupportGraduate Scholarships/Bursaries 13,774 8 ‐ 13,782 ‐ 13,782 14 ‐ 13,796 ‐ 13,796 ‐ 13,796 ‐ 13,796 ‐ 13,796 ‐ 13,796
School of Graduate Studies 1,641 28 ‐ 1,669 ‐ 1,669 44 115 1,828 ‐ 1,828 ‐ 1,828 ‐ 1,828 ‐ 1,828 ‐ 1,828
Student Affairs 4,196 45 ‐ 4,241 ‐ 4,241 67 580 4,888 ‐ 4,888 ‐ 4,888 ‐ 4,888 ‐ 4,888 ‐ 4,888
Undergraduate Scholarships 13,397 35 4,047 17,479 99 17,578 ‐ 766 18,245 850 19,095 596 18,841 ‐ 18,841 222 19,063 ‐ 19,063
Sub‐total 33,008 116 4,047 37,171 99 37,270 125 1,461 38,757 850 39,607 596 39,353 ‐ 39,353 222 39,575 ‐ 39,575 Facilities SupportFacilities Services 14,770 189 129 15,088 1,149 16,237 245 (494) 14,839 1,396 16,235 ‐ 14,839 ‐ 14,839 ‐ 14,839 ‐ 14,839
HSC Maintenance 3,727 ‐ ‐ 3,727 ‐ 3,727 ‐ ‐ 3,727 ‐ 3,727 ‐ 3,727 ‐ 3,727 ‐ 3,727 ‐ 3,727
Utilities (incl. HSC Utilities) 23,071 30 ‐ 23,101 ‐ 23,101 49 ‐ 23,150 ‐ 23,150 ‐ 23,150 ‐ 23,150 ‐ 23,150 ‐ 23,150
Security ‐ ‐ 1,838 1,838 ‐ 1,838 38 ‐ 1,876 100 1,976 ‐ 1,876 100 1,976 ‐ 1,876 100 1,976
Deferred Maintenance 9,893 ‐ ‐ 9,893 334 10,227 ‐ ‐ 9,893 ‐ 9,893 ‐ 9,893 ‐ 9,893 ‐ 9,893 ‐ 9,893
Bond Interest 7,380 ‐ ‐ 7,380 2,709 10,089 ‐ ‐ 7,380 2,709 10,089 2,542 9,922 167 10,089 167 10,089 ‐ 10,089
Renovation contingency 974 ‐ ‐ 974 ‐ 974 ‐ ‐ 974 ‐ 974 ‐ 974 ‐ 974 ‐ 974 ‐ 974
Sub‐total 59,815 219 1,967 62,001 4,192 66,193 332 (494) 61,839 4,205 66,044 2,542 64,381 267 64,648 167 64,548 100 64,648 Institutional SupportAdministration 16,312 245 (1,838) 14,719 ‐ 14,719 371 ‐ 15,090 ‐ 15,090 ‐ 15,090 ‐ 15,090 ‐ 15,090 ‐ 15,090
UTS 13,110 167 760 14,037 3,989 18,026 273 43 14,353 2,025 16,378 500 14,853 1,500 16,353 500 15,353 1,000 16,353
UTS Asset Management 250 ‐ ‐ 250 ‐ 250 ‐ ‐ 250 950 1,200 950 1,200 ‐ 1,200 ‐ 1,200 ‐ 1,200
University Secretariat 778 10 ‐ 788 ‐ 788 19 ‐ 807 ‐ 807 ‐ 807 ‐ 807 ‐ 807 ‐ 807
Presidential Budget 1,128 11 ‐ 1,139 ‐ 1,139 16 ‐ 1,155 ‐ 1,155 ‐ 1,155 ‐ 1,155 ‐ 1,155 ‐ 1,155
University Advancement 5,193 113 ‐ 5,306 ‐ 5,306 206 ‐ 5,512 ‐ 5,512 ‐ 5,512 ‐ 5,512 ‐ 5,512 ‐ 5,512
General University 7,850 14 ‐ 7,864 2,660 10,524 ‐ ‐ 7,864 800 8,664 ‐ 7,864 ‐ 7,864 ‐ 7,864 ‐ 7,864
Sub‐total 44,621 560 (1,078) 44,103 6,649 50,752 885 43 45,031 3,775 48,806 1,450 46,481 1,500 47,981 500 46,981 1,000 47,981 Institutional Priority allocationsTechnology Renewal ‐ ‐ ‐ ‐ 4,517 4,517 ‐ ‐ ‐ 4,517 4,517 ‐ ‐ 4,517 4,517 ‐ ‐ 4,517 4,517
Pension/post‐retirement benefits ‐ ‐
Supplemental pension 6,962 ‐ (902) 6,060 ‐ 6,060 ‐ (1,322) 4,738 ‐ 4,738 ‐ 4,738 ‐ 4,738 ‐ 4,738 ‐ 4,738
Pension special payments 8,054 ‐ 1,500 9,554 ‐ 9,554 ‐ ‐ 9,554 ‐ 9,554 ‐ 9,554 ‐ 9,554 ‐ 9,554 ‐ 9,554
Post‐retirement benefits past service 7,883 ‐ ‐ 7,883 ‐ 7,883 ‐ ‐ 7,883 ‐ 7,883 ‐ 7,883 ‐ 7,883 ‐ 7,883 ‐ 7,883
Branding and Marketing 1,500 1,500 2,403 3,903 ‐ (500) 1,000 1,443 2,443 ‐ 1,000 1,416 2,416 ‐ 1,000 ‐ 1,000
Strategic Priorities ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐
Sub‐total 22,899 ‐ 2,098 24,997 6,920 31,917 ‐ (1,822) 23,175 5,960 29,135 ‐ 23,175 5,933 29,108 ‐ 23,175 4,517 27,692
Total support units 202,204 1,461 8,456 212,121 18,528 230,649 2,359 709 215,189 14,790 229,979 5,088 220,277 7,700 227,977 1,389 221,666 5,617 227,283
Operating Budget Guidelines 2018/19
20
APPENDIX B – 2018/19 BUDGET CYCLE TIMELINES
Week of IRABudgeting
ServicesSupport Units
Budget
CommitteeDeans Activity Units Ancillary Units PVP
Jun 26/17Issue support unit
guidelines
Approve FY18 benefits
& support unit
guidelines
Jul 3/17
Jul 10/17
Jul 17/17
Jul 24/17
Jul 31/17
Aug 7/17
Aug 14/17Finalize FY17 actual
revenue
Aug 21/17Issue FY17 actual
allocations
Aug 28/17
Sep 4/17
Sep 11/17Finalize FY18
estimated revenue
Sep 18/17
Sep 25/17Issue FY18 estimated
allocations
Review FY17 actual
and FY18 estimated
allocations
Oct 2/17Budget submissions
due
Oct 9/17
Oct 16/17Send support unit
submissions to Budget 5 Month Review due 6 Month Review due
Oct 23/17
Oct 30/17
Nov 6/17Written feedback on
presentations
Send 5 Month Review
to PRC
Resubmissions due if
necessary
Send support unit
resubmissions to
Budget Committee if
necessary
Response to Deans'
written feedback
Receive support unit
resubmissions if
necessary
Rank unfunded
priorities
Approve activity &
ancillary unit
Nov 27/17Finalize revenue
estimates
Approve unfunded
priorities
Dec 4/17
Dec 11/17Issue activity unit
allocations
Review activity unit
allocations
Dec 18/17
Dec 25/17
Jan 1/18
Jan 8/18
Jan 15/18
Jan 22/18
Jan 29/18
Feb 5/18
Feb 12/18
Feb 19/18
Feb 26/18
Mar 5/18Update revenue
estimates
Mar 12/18
Mar 19/18
Send budget
submissions to Budget
Committee & Deans
Mar 26/18
Apr 2/18
Apr 9/18
Apr 16/18Send consolidated
budget draft
Review consolidated
budget draft
Receive
resubmissions if
Apr 30/18Send final
consolidated budget
May 7/18Approve final
consolidated budget
May 14/18
May 21/18
May 28/18
Jun 4/18
Issue activity &
ancillary unit
guidelines without
allocations
Nov 13/17
Nov 20/17
Revise budgets for approved priorities
Budget resubmissions due if necessary
Apr 23/18
Support unit budget presentations
Work on budgets
(14 weeks) Work on 5 Month
Review
(16 weeks)
Work on 6 Month
Review
(16 weeks)
Review support unit submissions
Activity & ancillary unit presentations
Review activity & ancillary unit submissions
Budget submissions due
Work on 9 Month
Review & budgets
(16 weeks)
Work on 9 Month
Review & budgets
(16 weeks)
Operating Budget Guidelines 2018/19
21
APPENDIX C – ONGOING VS. ONE-TIME REVENUE AND EXPENDITURE GUIDELINES It is important to separate one-time from ongoing items within budget reporting to be able to clearly identify if a unit’s funding/revenue can sustain its level of operations on a continual basis.
Ongoing expenditures
An ongoing item is one that is incurred in the normal operations of a unit. It is a part of the regular activities and required on a continual basis for the efficient and productive running of the unit. Examples would be salaries and benefits for permanent employees, supplies, telecommunications, printing, computer purchases (if done on a rotating basis through the unit), and travel.
One-Time Expenditures
One-time items are those that would occur within a single reporting period and which are unlikely to recur in the future, although they could cross over multiple reporting periods. These would be items that are not part of the normal activities of a unit. Examples would be severance payments, consultants/contractual staffing used for a specific time-defined project, computer purchase that would be large and one-time (system replacements), large capital purchases, large renovations.
Structural Deficit
A structural deficit occurs when the regular ongoing costs within a unit exceed the regular ongoing revenue/allocation for that unit. This means that the income is not sufficient to cover the costs of regular ongoing operations. A structural deficit in the ongoing operations of a unit cannot be sustained as it shows that the unit will not be able to cover its costs on a continual basis. A deficit in the ongoing operations of a unit may not be considered a structural deficit if there is a reasonable strategy to address the deficit.
One-Time Deficit
A budget deficit may be incurred in a particular year within an area due to one-time expenses. This does not mean that the deficit will occur in all years, as the expenses will reduce to normal levels once the one-time event has been completed.
Ongoing One-time Total Ongoing One-time TotalYear 1
Revenue 1,000 50 1,050 1,000 50 1,050Expenses 1,050 1,050 950 150 1,100Surplus (deficit) (50) 50 0 50 (100) (50)
Year 2Revenue 1,000 0 1,000 1,000 0 1,000Expenses 1,050 1,050 950 950Surplus (deficit) (50) 0 (50) 50 0 50
Cumulative surplus (deficit) (100) 50 (50) 100 (100) 0
Structural deficit One-time deficit
A structural deficit will continue to build and is unsustainable.
A one-time deficit can be covered by surpluses in other years.
Operating Budget Guidelines 2018/19
22
APPENDIX D – LABOUR/BENEFIT ACCOUNT MAPPING
Salary Account Description Benefit Account DescriptionACADEMIC FULL‐TIME
500001 Academic Full Time Salary 510001 Benefits Academic FT
500005 Academic Ceil GUAR/Other 510005 FB PT Other Academic
500131 Academic Teach Track 510131 FB Academic ‐ Teach Track
ACADEMIC STIPENDS500111 Academic Admin Stipend 510001 Benefits Academic FT
500002 Academic FHS Stipend 510002 FB Academic FHS Stipend
ACADEMIC CLA500121 Academic ‐ CLA 510121 FB Academic ‐ CLA
ACADEMIC CAWAR500141 Academic ‐ Cawar 510141 FB Academic ‐ CAWAR
ACADEMIC PART‐TIME501001 Academic Salary Part Time 511009 FB PT Academic
501002 Honoraria Academic Part Time 511010 FB PT Other Academic
501003 Academic Salary Incentives PT 511009 FB PT Academic
501004 Salary Undergrad Student Can 511001 FB PT Undergrad Student ‐ CDN
501005 Salary Masters Student Can 511002 FB PT Masters Student ‐ CDN
501006 Salary PhD Student Can 511004 FB PT Ph.D Student ‐ CDN
501007 Salary PostDoc Fellows 511003 FB PT PostDoc Fellow ‐ CDN
501008 Salary Undergrad Studt Foreign 511005 FB PT Undergrad Stud ‐ Foreign
501009 Salary Masters Student Foreign 511006 FB PT Masters Student ‐ Foreig
501010 Salary PhD Student Foreign 511008 FB PT Ph.D Student ‐ Foreign
501011 Salary PostDoc Fellows Foreign 511007 FB PT PostDoc Fellow ‐ Foreign
501012 Salary Session Lecture PT 511011 FB Sessional Lecturer
501013 Faculty supervision 511010 FB PT Other Academic
501014 Invigil iating 511010 FB PT Other Academic
501015 Salary Part Time Marking 511009 FB PT Academic
501016 Clinical Scholars 511009 FB PT Academic
TA522001 TA‐Graduate In Time FT 532001 FB TA‐Graduate In Time FT
522002 TA‐Grad OverTime/Non Mac 532002 FB TA‐Grad OverTime/Non Mac
522011 TA‐ Undergraduate 532011 FB TA‐ Undergraduate
NON‐ACADEMIC FULL‐TIME540001 Support Salaries FT 550001 Benefits Support Full Time
540002 Supports C/S Sec 550020 FB Support C/S
540003 Support Clinical Educ/Hospital 550020 FB Support C/S
540005 Support FT‐ Other 550050 Benefits Support FT ‐ Other
570001 Hourly Staff Wages 571001 FB Hourly Staff Wages
NON‐ACADEMIC PART‐TIME541001 Support Salaries Part Time 551001 FB Support PT
541002 Honoraria Non Academic PT 551050 Honoraria Non Academic PT
541003 PIP's Nurse Salaries 551004 FB PIP's Nurse
541004 Support Sal Desk Clerks PT 551002 FB Support Desk Cleck PT
541005 Shift Premiums PT 551001 FB Support PT
541007 Transcriptions SA 551050 Benefits Support Full Time
541008 Supp Sal WorkStudy/McWork PT 551008 FB Support Work Study/McWork
541010 Support Salaries PT Overtime 551010 FB Support Staff OverTime
541050 Support Sal PT Other 551050 FB Support Other PT
541051 For MACVIP Clearing Errors 551050 FB Support Other PT
541099 Invalid Combo HCM Earnings 551099 Invalid Combo HCM Deductions
Operating Budget Guidelines 2018/19
23
Salary accounts by union group
Code Union Group Account
CFA Clinical Faculty
500001 Academic Full Time
500005 Academic Ceiling Guarantee
500131 Academic Teaching Track
500111 Academic Admin Stipend
500002 Academic FHS Stipend
500121 Academic Contractually Limited Appointment
500141 Academic CAWAR
CLF Clinical Fellows 501007 Salary Post‐Doctoral Fellows
CLS Clinical Scholar 501016 Clinical Scholars
CP1 Teaching Assistants CUPE Unit 1
522001 TA Graduate In Time FT
522002 TA Graduate Over Time/Non Mac
522011 TA Undergraduate
CP2 Sessional Faculty CUPE Unit 2 501012 Salary Sessional Lecture PT
CP3 Post‐Doctoral Fellows CUPE Unit 3 501007 Salary Post‐Doctoral Fellows
CPM Sessional Music Faculty CUPE Unit 2 501001 Academic Salary PT
CVA Conversational Assistants 501001 Academic Salary PT
ESA Interim541001 Support Salaries PT
541008 Work Study/McWork
HSP Hospitality SEIU 570001 Hourly Staff Wages
MCH Machinists SEIU 570001 Hourly Staff Wages
MFF MUFA Faculty
500001 Academic Full Time
500005 Academic Ceiling Guarantee
500131 Academic Teaching Track
500111 Academic Admin Stipend
500002 Academic FHS Stipend
500121 Academic Contractually Limited Appointment
500141 Academic CAWAR
MFL MUFA Librarians 540001 Support Salaries FT
MUL MUALA 540001 Support Salaries FT
OMC Facility Services casual 570001 Hourly Staff Wages
OPE IUOE Operating Engineers 570001 Hourly Staff Wages
OPM Operations & Maintenance BUC 570001 Hourly Staff Wages
OTA Other Academic Persons of Interest 500001 Academic Full Time Salary
OTP Outside Paid Faculty N/A
PDF Post‐Doctoral Fellows Non‐Union 501007 Salary Post‐Doctoral Fellows
RAA Research Associate Academic 541001 Support Salaries PT
SAA Senior Academic Officers 500001 Academic Full Time Salary
SAO Senior Administrative Officers 540001 Support Salaries FT
TMG TMGPermanent: 540001 Support Salaries FT
Limited Term: 541001 Support Salaries PT
UF1 Staff Unifor Unit 1Permanent: 540001 Support Salaries FT
Limited Term: 541001 Support Salaries PT
UF3 Parking Unifor Unit 3 570001 Hourly Staff Wages
UF4 Security Unifor Unit 4 570001 Hourly Staff Wages
ZAC Academic Converted 501001 Academic Salary PT
Operating Budget Guidelines 2018/19
24
APPENDIX E – TRANSFER ACCOUNTS
20 30 45 50/55 60 70/75/77 72/78 80/85
Operating AncillarySpecifically Externally Funded
Research CapitalTrusts &
EndowmentsCost of Practice
FHS Research Description
1. Transfers within the same FundGeneral transfers
Within the same budget envelope 480040 480040 480040
To/from a different budget envelope 480050 480050 480050
Specific transfers
Operating allocation 480000 Allocations of central operating funds per the budget framework.
University Fund specific allocations 480005Allocations from the University Fund to activity units for specific purposes, and to support
units for on‐going funding ‐ entry initiated by the Provost's Office.
University Fund funded priorities 480010Used only in the University Fund to record the total of current funding awarded by the
Budget Committee.
Appropriation transfers 480099 480099 480099May be used to transfer appropriation balances between departments/programs within
the same envelope. Appears below the total surplus/deficit, before net income.
Deferred exam fee transfers 480105 Transfer fee revenue to Faculties ‐ entry initiated by the Registrar's Office.
Internal research subgrants 480050480040 Dr
480050 CrSubgrants to research projects within the same Fund.
Research residuals 480200 480200 Remaining balance in research projects transferred to unrestricted Funds 50 or 80.
2. Transfers between different Funds
General transfers not specified below 480150 480150 480150 480150
Internally funded research awards* 480925 480925 480925 480925Grants funded by Faculty departments, transferred to research projects. If the original
source is Trust, Fund 55 or 85 must be credited.
Research subgrants between projects 480150480150 Dr
480950 CrSubgrants to projects between FHS Research and MRF.
Research overhead income
CRC 475002 Cr 475002 Cr 809005 Dr 809005 Dr
ERA 475003 Cr 475003 Cr 809005 Dr 809005 Dr
Contract overhead 475004 Cr 475004 Cr 809005 Dr 809005 Dr
Research royalties 489100 489100 489100 Royalties earned on intellectual property ‐ entry initiated by MILO.
Ancillary/Operating internal rent 480055 480055Rent charge for specified departments reimbursing Facility Services ‐ entry initiated by
Financial Services.
Ancillary contribution to Operating 480065 480065 Percentage of ancillary sales contributed to operating funds.
Capital from all Funds Restricted to Facility Services for capital transfers.
Research to Capital 480920 480920 480920 Transfer from research projects for capital ‐ initiated by Facility Services.
3. Trusts
Between Trust and all ledgers* 480700 480700 480700 480700 480700 480700 480700Almost exclusively transfers out of trusts Fund 77. On rare occasions may be a transfer to
trusts.
Investment income allocated (75 to 77) 480750Restricted to Financial Affairs department ‐ allocation from Fund 75 to 77 for trust
spending.
Required match from other Funds to Trust 480770 480770 480770 480770 480770 480770 Used only for matching funds transferred to trust as per trust gift agreement.
Interest transfer to Operating 480772 480772Restricted to Financial Affairs department ‐ Investment income from internal endowments
allocated to Fund 20 for spending.
Trust administration to Advancement 480751 480751 Restricted to Financial Affairs department ‐ administration fee charged to trusts.
April 2016
480900 ‐ 480910
Transfer accounts are used only for journal entries within MAC01. Both sides of the journal entry must use the same account number except as noted on lines below. They may not be used for deposits or expenses.
Fund:
*Trust funding transferred to research through operating: Revenue is recognized in trust when transferred, expense in trust in account 480700 when transfer made (received in operating in 480700), transfer from operating to research (55/85) in
480925 which nets in expense
Overhead/administration fee charged to research projects and reimbursed to
Faculties/Departments.
Operating Budget Guidelines 2018/19
25
APPENDIX F – FREQUENTLY ASKED QUESTIONS General
1. How do appropriations and carry-forwards work? How do we show them? Appropriations and carry-forwards are unspent (surplus) or overspent (deficit) funds from the previous year. Appropriations or carry-forwards are shown at the bottom of the budget submission form. The opening balance for a particular year should be the closing balance from the prior year for each category. Total revenue, expenses and appropriations for all types (ongoing and one-time) are summarized in the last lines of the form. A_6000 Surplus/Deficit: The total of revenue and expense before reallocation of appropriations within the envelope for the type (On-Going, One-Time or All Type) selected in the point of view. A_480099 Appropriation transfer: Optional reallocation of appropriations between departments and programs within the same envelope and fund. A_3000 Net Income: The total increase or decrease during the year after all revenue, expense and appropriation transfers for the type (On-Going, One-Time or All Type) selected in the point of view. Note that this total could be different than the Deficit or (Surplus) – All Types if the point of view has selected only On-Going or One-Time. Total Revenue – All Types: The total of all ongoing and one-time revenue. Total Expenses – All Types: The total of all ongoing and one-time expenses. Deficit or (Surplus) – All Types: The net of all ongoing and one-time revenue and expenses. Appropriation Transfers – All Types: The net of all ongoing and one-time appropriation transfers. Opening Appropriations – All Types:
Actual and 8 Month Review: Actual ending appropriations carried forward from the prior year
Budget: Ending appropriations carried forward in the current forecast
Operating Budget Guidelines 2018/19
26
PS Adjustments – All Types: Actual year-to-date journal entries to appropriation accounts in PeopleSoft GL. The only entries to appropriations should be corrections of errors occurring in the prior year-end roll-over. Closing Appropriations – All Types: Total of Deficit/(Surplus), Opening Appropriations, Appropriation Transfers, and PS Adjustments
2. Why is there such a long time between submission and presentation?
Budgeting Services needs the time to review budget submission prior to forwarding it to Budget Committee. The Budget Committee also needs time to review the submission before the meeting.
3. What are Ancillaries? Ancillaries are units that operate as profit centres. They generate their own revenue to cover both the direct and indirect expenses of their operations. The University has six areas that operate as profit centres. They are:
Media Production Services Campus Store Hospitality Services Parking Housing & Conference Services Centre for Continuing Education
4. If your budget is rolled up into a larger unit, how do you know what your allocation is?
To get your allocation you can contact your Director of Administration, Business Manager or Budgeting Services.
Revenue and Funding
5. How do we budget for recoveries received for work done by part-time employees? When do we use the 'Recoveries' line? Normally, recoveries for part-time staff (Work-study, MacWork) go directly against the salary account where the salary is paid from. In some cases departments may wish to use a part-time salary recovery account (541801).
Salary
6. How are FTEs calculated? What about FTTEs?
FTEs are not head counts. For Unifor and TMG staff, FTEs are calculated based on time worked as a proportion of total hours available in the year, depending on the standard work week of that employee:
Operating Budget Guidelines 2018/19
27
35 hours/week = 1,825 hours/year 37.5 hours/week = 1,955 hours/year 40 hours/week = 2,086 hours/year
For employees working a total of 1,217 hours in a year on a position with a standard work week of 35 hours, the calculation would be:
1,217 hours worked/1,825 hours available = 0.67 FTE
Faculty FTTEs (full-time teaching equivalent) are normally the same as FTEs, and are not needed on the submission.
7. Where can I find details of my FTEs?
A report showing actual and projected hours and the resulting FTE calculation is part of the Hyperion labour planning module forms under 2.2 Planners. Total hours by employee are available on form 05. Labour Hours Input, with calculated FTE available in the last column. Details of FTE by account are available on form 10. FTE By Empl & Account.
8. Do you count contract positions?
All hours paid to employees on salary accounts through the HR payroll system are counted toward FTE.
9. How do you account for part-time/casual?
Part-time/casual staff costs should be included in the part-time account of the category in which they fall i.e., Academic or Support.
10. What salary and wage assumptions will be used?
Salary expense estimates calculated through Hyperion will be based on the
signed collective agreements with McMaster University. For estimates in the absence of specific salary details, assume the continuation of the current contract or agreement including, where applicable, across the board, scale, merit, and CPM increases. Assumptions used in the Hyperion labour planning module may be viewed in the forms under 2.1 Admin. Salary estimates are for modelling purposes only.
11. How should positions undergoing evaluation be handled?
Budget the salary costs at the expected pay rate after evaluation, including any retroactive amounts that may be payable. Adjustment may be made to the employee’s hourly rate through Hyperion on form 04. Existing Employees - Input, with retroactive payments entered as a hedge.
Operating Budget Guidelines 2018/19
28
Benefits
12. Most of my staff are single and I have consistently been under budget in benefits when using this formula? Can I revise the formula? The benefits rates prepopulated as part of the assumptions in Hyperion consist of a factor for each employee group that will bring the overall rate closer to the actual charges. If the resulting calculation is unreasonable, a hedge may be entered.
13. Do you have to budget MPDA even if staff never use it?
Yes. MPDA budgets must be allocated as long as the employee is part of the department.
Non-salary
14. How can I tell which account to use for capital?
Projects performed by Facility Services and funded from operating accounts must use transfer account 480910. Other accounts outlined in the capital assets policy are: Equipment/furniture/vehicles > $5,000 610000 Equipment - Major
610015 Office Furniture & Fixtures 610010 Vehicle Purchase
Computer Equipment > $2,000 610030 Equipment - Computer Computer Software/Systems > $5,000 610040 Renovations and Alterations > $100,000 that extend the useful life of the asset
620100
Minor renovations and alterations should be charged to account 620000. For full details refer to the Capital Assets policy at http://www.mcmaster.ca/policy/General/BusOp/Capital_Assets_Policy.pdf.
Operating Budget Guidelines 2018/19
29
APPENDIX G – BUDGET SUBMISSION CHECKLIST