SLIDE 12 6/4/2018 12
Re ve nue s
T OT AL RE VE NUE S
GSN: $222.1M E PO: 1.8M
Ministry o f E duc a tio n Munic ipa litie s Othe r re ve nue Othe r F e e s
T a xe s: $52.8M L e a se s: $0.9M Misc e lla ne o us: 0.9M Co n E d: $5.1M T uitio n: 5.0M E xte nde d Da y: 3.5M
$292.1M
Re ve nue s c o ntinue d…
2015-2016 Ac tual 2016-2017 Ac tual 2017-2018 E stimate s 2018-2019 E stimate s
Pro g ra m Se rvic e s (le ss I T ) 158,946,990 163,558,908 169,484,273 182,233,950 Stude nt Se rvic e s 29,780,568 30,520,415 31,546,365 34,959,958 Co ntinuing E duc a tio n 7,511,295 7,799,765 8,725,086 9,111,646 I nfo rma tio n te c hno lo g y 3,098,782 3,646,034 4,165,634 4,585,055 Sc ho o l b udg e ts 2,631,657 2,517,788 2,535,350 2,783,314 F a c ility Se rvic e s 22,225,083 22,474,766 23,260,428 24,838,582 Ca pita l a nd de b t 17,779,612 18,186,437 19,178,768 18,822,430 Bo a rd Administra tio n 6,477,403 6,712,834 7,300,426 8,319,436 Stude nt tra nspo rta tio n 6,281,158 6,443,126 5,645,180 6,483,795
T
e ve nue 254,732,550 261,860,073 271,841,510 292,138,166
Ye a r o ve rye a r c ha ng e 7,127,523 9,981,437 20,296,656 % c ha ng e 2.8% 3.8% 7.5% Gra nts fo r Stude nt Ne e ds 204,040,282 222,121,925 L
53,162,021 52,848,524 T a rg e te d g ra nts (E POs) 1,283,239 1,795,260 Othe r re ve nue 13,355,968 15,372,457
T
e ve nue 271,841,510 292,138,166