TOMPKINS CORTLAND COMMUNITY COLLEGE
PRELIMINARY APPROPRIATIONS 2020-2021
FINANCIAL REPORT FOR PERIOD ENDING Wednesdy, March 31, 2021
Modified Expend Unexpend % Total Exp YTD Exp PY % Fav Var %
Budget to Date Balance Expended PY PY to Date Expended (Unfav Var) Variance
2020-21 2020-21 2020-21 2020-21 2019-20 2019-20 2019-20 to PY to PY
Instruction
Personal Services 7,949,457 4,630,574 (3,318,883) 58.3% 7,758,729 4,953,994 63.9% 323,420 6.5%
Equipment 725 725 0 100.0% 3,959 4,345 109.7% 3,620 83.3%
Contractual Expenses 1,606,679 734,887 (871,792) 45.7% 1,224,191 838,584 68.5% 103,697 12.4%
Employee Benefits 4,106,566 2,094,218 (2,012,348) 51.0% 3,978,978 2,429,243 61.1% 335,024 13.8%
Total Instruction 13,663,427 7,460,404 (6,203,023) 54.6% 12,965,857 8,226,165 63.4% 765,761 9.3%
Public Service
Personal Services 168,000 106,208 (61,792) 63.2% 133,177 63,850 47.9% (42,358) (66.3%)
Equipment
Contractual Expenses 6,550 1,554 (4,996) 23.7% 1,944 1,666 85.7% 112 6.7%
Employee Benefits 51,175 47,669 (3,506) 93.1% 68,484 31,324 45.7% (16,345) -52.2%
Total Public Service 225,725 155,431 (70,294) 68.9% 203,604 96,840 47.6% (58,592) (60.5%)
Academic Support
Personal Services 1,588,271 1,009,208 (579,063) 63.5% 1,641,684 953,223 58.1% (55,985) (5.9%)
Equipment 38,679 (38,679) 0.0% 16,158 29,912 185.1% 29,912 100.0%
Contractual Expenses 246,340 103,589 (142,751) 42.1% 237,264 159,875 67.4% 56,287 35.2%
Employee Benefits 838,197 450,387 (387,810) 53.7% 826,366 474,477 57.4% 24,091 5.1%
Total Academic Support 2,711,487 1,563,183 (1,148,304) 57.7% 2,721,472 1,617,487 59.4% 54,304 3.4%
Libraries
Personal Services 414,637 268,555 (146,082) 64.8% 435,646 269,661 61.9% 1,106 0.4%
Equipment 0 0.0% 1,179 1,179 100.0% 1,179 100.0%
Contractual Expenses 194,462 92,507 (101,955) 47.6% 190,166 160,550 84.4% 68,043 42.4%
Employee Benefits 212,191 120,409 (91,782) 56.7% 211,081 132,872 62.9% 12,463 9.4%
Total Libraries 821,290 481,471 (339,819) 58.6% 838,072 564,263 67.3% 82,791 14.7%
Student Services
Personal Services 1,879,574 1,170,760 (708,814) 62.3% 2,313,030 1,418,512 61.3% 247,752 17.5%
Equipment 0 0.0% 1,152 1,152 100.0% 1,152 100.0%
Contractual Expenses 367,934 128,152 (239,782) 34.8% 599,474 412,324 68.8% 284,172 68.9%
Employee Benefits 1,105,783 527,503 (578,280) 47.7% 1,125,349 701,510 62.3% 174,007 24.8%
Total Student Services 3,353,291 1,826,415 (1,526,876) 54.5% 4,039,005 2,533,498 62.7% 707,083 27.9%
Maintenance and Operations
Personal Services 1,441,525 903,569 (537,956) 62.7% 1,633,822 1,087,976 66.6% 184,408 16.9%
Equipment 30,948 (30,948) 0.0% 23,028 17,964 78.0% 17,964 100.0%
Contractual Expenses 903,038 444,078 (458,960) 49.2% 1,003,888 578,660 57.6% 134,581 23.3%
Employee Benefits 781,458 405,227 (376,231) 51.9% 987,157 543,737 55.1% 138,510 25.5%
Total Maintenance and Operations 3,156,969 1,752,874 (1,404,095) 55.5% 3,647,896 2,228,337 61.1% 475,463 21.3%
Institutional Support
Personal Services 1,652,591 814,222 (838,369) 49.3% 1,212,798 714,283 58.9% (99,939) (14.0%)
Equipment 2,085 1,815 (270) 87.1% 0.0% (1,815) 0.0%
Contractual Expenses 439,963 160,845 (279,118) 36.6% 418,224 252,140 60.3% 91,295 36.2%
Employee Benefits 805,637 400,323 (405,314) 49.7% 623,656 353,176 56.6% (47,147) (13.3%)
Total Institutional Support 2,900,276 1,377,205 (1,523,071) 47.5% 2,254,678 1,319,598 58.5% (57,606) (4.4%)
General Institutional Services
Personal Services 1,497,882 877,424 (620,458) 58.6% 1,584,307 936,455 59.1% 59,031 6.3%
Equipment 34,074 19,690 (14,384) 57.8% 65,011 38,971 59.9% 19,281 49.5%
Contractual Expenses 978,960 733,382 (245,578) 74.9% 915,591 617,149 67.4% (116,233) (18.8%)
Employee Benefits 795,934 389,968 (405,966) 49.0% 826,267 462,962 56.0% 72,993 15.8%
Total General Institutional Services 3,306,850 2,020,465 (1,286,386) 61.1% 3,391,176 2,055,537 60.6% 35,072 1.7%
Total Forecasted Departmental
Appropriations
1
30,139,315 16,637,448 (13,501,867) 55.2% 30,061,761 18,641,725 62.0% 2,004,277 6.7%