SCHEDULE
B
TULSA
COMMUNITY
COLLEGE
EXPENDITURE
SUMMARY
BY
CATEGORY
FOR
THE
PERIOD
ENDING
DECEMBER
31, 2014
ANO
DECEMBER
31, 2013
DECEMBER
FYlS
DECEMBER
FY14
Percent
of
Percent
of
Percent
Budget Year
to
date
Budget Budget
Year
to
date
Budget
$
Change
Change
CAMPUS
STORE
Salaries
&
Wages
Professional
&
Classified
Exempt
$
300,089
$
147,691 49.2%
$
326,080
$
134,007 41.1%
$
13,684
10.2%
Classified Hourly
726,640 281,053
38.7%
768,412
307,952 40.1%
126,899)
-R7%
Total Salaries &
Wages
$
1,026,729
$
428,743 41.8%
$
1,094,492
$
441,959 40A%
$
(13,216)
-3.0%
Staff Benefits
$
342,592
$
147,770
43.1%
$
369,942
$
152,186 41.1%
$
(4,416)
-2.9%
Professional
Services
0.0%
34,371 0.0% (34,371) -100.0%
Operating Services
352,500 45,101 12.8% 210,000 67,143 32.0%
(22,042)
-32.8%
Supplies and Materials 0.0%
0.0%
0.0%
Travel 5,000
1,931
38.6% 2,141
0.0%
(210) -9.8%
Utilities 40,000
12,692
31.7%
40,000
11,088 27.7% 1,604 14.5%
Items for
Resale
- Campus Store 6,732,000 4,339,693 64.5% 7,971,720
4,344,150 54.5% {4,457) -0.1%
Furniture & Equipment
5,184
0.0%
0.0%
5,184 100.0%
TOTAL
$
8,498,821
$
4,981,114 58.6%
$
9,686,154
$
5,053,038 52.2%
$
171,924)
-1.4%
STUDENT
ACTIVlTIES
Salaries &
Wages
Professional
$
628,529
$
281,031 44.7%
$
613,809
$
313,161
51.0%
$
(32,130) -10.3%
Classified Hourly 829,398
323,065 39.0% 881,492 329,520 37.4%
(6,455)
-2.0%
Total Salaries &
Wages
$
1,457,927
$
604,096
41.4%
$
1,495,301
$
642,681 43.0%
$
(38,585) -6.0%
Staff Benefits
$
535,678
$
244,830 45.7%
$
565,573
$
254,469 45.0%
$
(9,639)
-3.8%
Professional
Services
91,900 9,214 10.0% 57,500
11,620 20.2% (2,406) -20.7%
Operating
Services
218,602 109,480 50.1% 256,526 88,788 34.6% 20,692 23.3%
Supplies
and
Materials 175,000 117,339
67.1% 89,163 66,379 74.4% 50,960 76.8%
Travel
99,875 10,937 11.0% 108,529
11,409 10.5% (472) -4.1%
Furniture & Equipment 66,448 62,356 93.8%
71,150 25,258 35.5% 37,098 146.9%
Items for
Resale
141,000 45,593 32.3% 176,700
75,138 42.5% (29,545) -39.3%
TOTAL
$
2,786,430
$
1,203,845
43.2%
$
2,820,442
$
1,175,742 41.7%
$
28,103
2.4%
OTHER
AUXILIARY
ENTERPRISES
Salaries &
Wages
Professional
$
56,343
$
28,607 50.8%
$
55,310
$
27,857 50.4%
$
750
2.7%
Adjunct Faculty
127,170 126,513 99.5% 79,170 46,989
59.4% 79,524
169.2%
Classified Hourly 320,000
166,218 51.9%
350,000
132,606 37.9% 33,612 25.3%
Tota! Salaries &
Wages
$
503,513
$
321,338 63.8%
$
484,480
$
207,452 42.8%
$
113,886 54.9%
Staff Benefits
$
87,726
$
42,096
48.0%
$
84,725
$
28,666 33.8%
$
13,430 46.8%
Professional Services 552,120 228,081 41.3%
491,370
191,779 39.0%
36,302 18.9%
Operating
Services
5,657,218
1,512,579 26.7% 4,441,017 1,687,084 38.0%
(174,505)
-10.3%
Supplies
and
Materials 300,000 147,649 49.2%
73,070 122,544 167.7% 25,105 20.5%
Travel
32,900 22,060 67.1% 32,923
6,801 20.7% 15,259
224.4%
Uti!!ties 870,000
342,694 39.4% 750,000 299,371 39.9% 43,323 14.5%
Scholarship & Refunds 0.0%
0.0%
0.0%
Bond Principal
and
Expense
2,012,777 899,497 44.7% 2,012,777 888,318 44.1% 11,179 1.3%
Furniture & Equipment 117,300 14,249 12.1%
67,200 125,619 186.9% (111,370)
-88]%
Items
for
Resale
1,725 0.0%
984 0.0%
741 75.3%
TOTAL
$
10,133,554
$
3,531,968 34.9%
$
8,437,562
$
3,558,618 42.2%
$
(26,650) -0.7%