board of trustees meeting - belmont college · board of trustees meeting date: july 26, 2018 the...
TRANSCRIPT
BOARD OF TRUSTEES
MEETING
July 26, 2018
6:00 p.m.
1
Belmont College
District Board of Trustees Meeting
July 26, 2018
6:00 p.m.
AGENDA
CALL TO ORDER Mrs. Elizabeth Gates, Chair
ROLL CALL Kristy Kosky
PLEDGE OF ALLEGIANCE
INTRODUCTION OF VISITORS Mrs. Elizabeth Gates, Chair
APPROVAL OF AGENDA Mrs. Elizabeth Gates, Chair
APPROVAL OF MINUTES Mrs. Elizabeth Gates, Chair A
June 2018 Minutes A-1
CONSENT AGENDA
Human Resources B
1. Authorization to Hire – Faculty Full Time B-1
2. Faculty Promotions B-2
3. Employee Emeritus B-3
Administrative Items C
1. Then and Now Authorization C-1
2. Strategic Plan C-2
3. Appropriation of Funds - Storage Array Upgrade C-3
4. Purchase of Storage Array Upgrade C-4
Monitoring Activities D
1. June 2018 Financial Report D-1
2. Success in Subsequent College Level Courses D-2
Board Items E
1. Election of Board Officers E-1
2. Establish Board of Trustees Meeting E-2
Schedule for 2018-2019
3. Heritage Tree Nominations E-3
PRESIDENT’S REPORT Dr. Paul Gasparro
COMMENTS FROM THE CHAIR Mrs. Elizabeth Gates, Chair
COMMENTS FROM
THE COLLEGE COMMUNITY 2
NEXT REGULAR MEETING Board Retreat/Evaluation of the President
August 18, 2018
Oglebay Resort and Conference Center
9:00 a.m.
ADJOURNMENT
3
TAB A
MINUTES
4
TAB A-1
MINUTES June 2018
5
Belmont College Board of Trustees Meeting Minutes of June 28, 2018
BELMONT COLLEGE
B O A R D O F T R U S T E E S M E E T I N G
Minutes of June 28, 2018
The regular meeting of the Belmont College District Board of Trustees was held at 6:00 p.m., on June 28, 2018, in Monroe County, at the First United Methodist Church, in Woodsfield.
Call to Order Mrs. Gates, Chair, called the meeting to order at 6:32 p.m.
Roll Call Jessica L. Bumgardner - Present Cory M. DelGuzzo – Absent Edward D. Eberhart – Absent Elizabeth F. Gates – Present William D. Hunkler – Present Howard J. Landkrohn - Present Mark A. Macri – Present Pandora J. Neuhart – Present Anita G. Rice - Present There being a quorum, the meeting proceeded.
Attendance Matt Kendall, Becki Kurtz, Troy Caldwell, John Koucoumaris, Jesse Gipko, Jeremy Vittek, Dr. Gasparro and Kristy Kosky.
Introduction of Visitors
Mrs. Gates introduced Mr. Richard Yoss, of Yoss Law Office, who was in attendance to administer the Oath of Office for new Board Member, Mrs. Anita Rice.
Dr. Kurtz introduced the Deans of Instruction, Dr. Jeremy Vittek and Dr. Jesse Gipko.
Approval of Agenda Mrs. Gates stated that the agenda would be amended, to add the Oath of Office and to pull Agenda Item B-5, FY 2018/2019 Budget, for discussion. Mrs. Gates then asked for a motion to approve the amended agenda.
Ms. Neuhart motioned, seconded by Dr. Macri, to approve the amended agenda. All ayes; motion carried.
Approval of Minutes
Mrs. Gates asked for a motion to approve the minutes of the May 2018 meeting.
Dr. Macri motioned, seconded by Mr. Hunkler to approve the minutes of the May 2018 meeting. Ayes; Mr. DelGuzzo, Mr. Eberhart, Mrs. Gates, Mr. Hunkler, Mr. Landkrohn, Dr. Macri, Ms. Neuhart.
6
Belmont College Board of Trustees Meeting Minutes of June 28, 2018
Nays; None. Abstain; Mrs. Bumgardner Motion carried.
Oath of Office Mrs. Anita Rice was appointed to the Board of Trustees by Governor Kasich. Mr. Richard Yoss administered the Oath of Office
Approval of Consent Agenda Presidents Report Comments from the Chair Comments from the College Community Next Regular Meeting
Mr. Hunkler asked if the Senior Citizens Tuition Waiver was a cost item or a revenue source. John Koucoumaris confirmed that it was a cost item. Mrs. Gates asked for a motion to approve the consent agenda. Mr. Landkrohn motioned, seconded by Ms. Neuhart to approve the consent agenda. All ayes; motion carried. John Koucoumaris provided a report summarizing the FY-2018/2019 budget. Mrs. Gates asked for a motion to approve the FY-2018/2019 budget. Mr. Hunkler motioned, seconded by Dr. Macri to approve the FY-2018/2019 budget. All ayes; motion carried. Dr. Gasparro provided a report of where the College was four years ago, where the College is now and where the College plans to go in the future, in regards to Board Meetings, enrollment, finances and facilities. Mrs. Gates reminded the Board members that the Board retreat and evaluation of the President will be held August 18, 2018 at Oglebay Resort and Conference Center, beginning at 9:00 a.m. She also reminded Board members to complete their ethics training by December 31, 2018, and informed them to be prepared at the July 26, 2018 meeting to have their photo taken for updates to the College website. N/A July 26, 2018 Main Campus Belmont College Board Room Workshop 5:00 p.m. Meeting 6:00 p.m.
7
Belmont College Board of Trustees Meeting Minutes of June 28, 2018
Adjournment
Mrs. Gates asked for a motion to adjourn the meeting. Mr. Landkrohn motioned. The meeting adjourned at 7:23 p.m.
Elizabeth F. Gates, Chair
Paul F. Gasparro, President Date Approved: __________ / __________ / __________
8
CONSENT
AGENDA
9
TAB B CONSENT AGENDA
Human Resources
10
TAB B-1 CONSENT AGENDA
Human Resources
Authorization to Hire – Faculty Full Time
11
AGENDA ITEM B-1: AUTHORIZATION TO HIRE – FACULTY FULL TIME Board of Trustees Meeting Date: July 26, 2018
It is requested that the Board authorize the President to make the hiring decision for Full Time Faculty.
These are 1 year probationary employment contracts as described in the Collectively Bargained Agreement. The start date
for each individual is August 13, 2018.
Keith Kazor – Instructor, HVAC - $40,000.00
Summer Miller – Instructor, Early Childhood Education - $40,000.00
Jackie Driscoll – Associate Professor, Computer & Cyber Security - $43,400.00
RECOMMENDATION: It is recommended that the Board of Trustees authorize the President to make the hiring decision
regarding the position of full time Faculty.
SUBMITTED BY: Matt Kendall, Vice President, Human Resources
12
TAB B-2 CONSENT AGENDA
Human Resources
Faculty Promotions
13
AGENDA ITEM B-2: FACULTY PROMOTIONS Board of Trustees Meeting Date: July 26, 2018
The full time faculty members listed below are eligible for a promotion in faculty rank effective with the start of Fall
Semester 2018. They have attained the necessary competencies as contained within the Faculty Model to substantiate a
promotion, and are recommended for promotions in rank as follows:
Name Current Title New Title Old Salary New Salary
Tina Jacobs Associate Professor
Professor $43,400.00 $44,997.50
Paulette Kendzora
Assistant Professor
Associate Professor
$39,500.00 $40,965.50
Loreane Sheets Assistant Professor
Associate Professor
$39,500.00 $40,965.50
Note: These promotions in rank are in conjunction with the collectively bargained agreement.
RECOMMENDATION: It is recommended that the Board approve the promotions in rank and salary adjustments as
listed for the full-time faculty members above, effective with Fall Semester 2018.
SUBMITTED BY: Matt Kendall, Vice President, Human Resources 14
TAB B-3 CONSENT AGENDA
Human Resources
Employee Emeritus
15
AGENDA ITEM B-3: EMPLOYEE EMERITUS Board of Trustees Meeting Date: July 26, 2018
The Employee Emeritus Policy (#515.0705.07) was established in 2007 to award the title of Emeritus to those retired, former, or
deceased faculty, executive staff, and administrative staff who are determined to be deserving of the status based on the policy’s
criteria, in recognition of meritorious and significant contributions to the College.
The recommendations were reviewed and approved by the President, and are listed below:
Tim Houston – Retired – Dean, Student Affairs & Strategic Enrollment Management – Tim Houston retired in
December of 2017 after starting with the College in 1993. During his time he held various leadership positions
throughout various departments in the College. Tim was very active in the community during his time with us. Most
recently, Tim relocated to Arizona upon his retirement.
RECOMMENDATION: It is recommended that the Board award emeritus status to the individual listed above for the
2018 year.
SUBMITTED BY: Matt P. Kendall, Vice President, Human Resources
16
TAB C CONSENT AGENDA
Administrative Items
17
TAB C-1 CONSENT AGENDA
Administrative Items
Authorization for Payment for
Then and Now Purchase
18
AGENDA ITEM C-1: AUTHORIZATION FOR PAYMENT FOR THEN AND NOW PURCHASE Board of Trustees Meeting Date: July 26, 2018
As required in ORC 5705.41(D) and noted in Rea & Associates Management Letter dated December 21, 2013, Board of
Trustee authorization is required for payment of any invoice exceeding three thousand dollars that does not have prior
approval through the purchase order process. Therefore, the Administration is seeking “Then and Now” payment
authorization to the following vendor(s) as noted below:
Vendor Description Amount
Higher Learning Commission
FY 18/19 membership dues
Invoice Number D30823 Dated 6/28/2018 Belmont Purchase Requisition Dated 7/10/2018
$4,984.80
RECOMMENDATION: Recommend the Board authorize payment to the Higher Learning Commission in the amount of
$4,984.80 for Invoice Number D30823.
SUBMITTED BY: John S. Koucoumaris, Vice President Administrative Affairs
19
TAB C-2 CONSENT AGENDA
Administrative Items
Strategic Plan
20
AGENDA ITEM C-2: APPROVAL OF STRATEGIC PLAN Board of Trustees Meeting Date: July 26, 2018
On August 7, 2017, Belmont College received formal notification and the official record of action taken by Institutional
Actions Council of the Higher Learning Commission concerning the Higher Learning Commission’s Continuous Quality
Review of Belmont College which occurred in April, 2017. The Institutional Actions Council of the Higher Learning
Commission at its meeting of July 31, 2017, determined that full accreditation of Belmont College is to continue with the
next Reaffirmation of Accreditation in or before 2026-2027.
In conjunction with this action, the following interim monitoring report was required:
“Interim Report. Interim Report due 9/1/2018: Strategic Planning; Institutional Effectiveness; Linkage of Assessment,
Planning and Budgeting.”
The College Strategic Plan, 2018-2022, is complete and approval by the Board of Trustees is requested. The approved
Strategic Plan will be submitted as part of the Interim Report.
RECOMMENDATION: It is recommended that the Board of Trustees approve the Strategic Plan as submitted.
SUBMITTED BY: Dr. Paul Gasparro, President 21
Academic Degrees, Technical Training
2018-2022 Strategic Master Plan
Current as of date: 09/01/2018
Next formal review: 08/31/2019 DRAFT
22
2
BELMONT COLLEGE
CHARTER Belmont College is chartered as a two-year public technical community college authorized by the
State of Ohio to offer courses, provide programs, and confer certificates of completion and associate degrees.
VISION Belmont College will be a first choice among our potential students seeking
quality academic degrees and technical training that is also affordable and achievable.
MISSION Belmont College will provide affordable, achievable, and
meaningful academic degrees and technical training to all who seek them.
STRATEGIC PLAN TERM AND REVIEWS This plan covers a “rolling” period of four years, to be reviewed
annually by the governance committee system of the College, finalized by the
Administration, under direct supervision of the President, and approved by the Board of Trustees.
DRAFT
23
3
Message from the President
Belmont College is the community’s college in every sense of the word. We provide training for in-demand jobs, certificates that can
lead to meaningful employment and also act as pathways towards degrees. We offer over two dozen degree plans that lead to continued
education at a number of collaborating colleges and universities (see College Catalog).
This strategic plan, a living document that is to be continuously referred to and annually revised, meets the Higher Learning
Commission’s (HLC) core expectancies. It also combines the goals and intentions of the Academic Completion Plan as approved by the
Belmont College Board of Trustees, and the Belmont College Capital Plan. Every effort has been made to be as inclusive as possible, drawing
upon input from our external stakeholders and community members, internal members from the staff and faculty, and research into methods
likely to assist us in providing the very best education and training possible for our service area and beyond. As President, I invite you to
study this document in order to get a better idea of where we are today, and where we want to be tomorrow. More importantly, you should
walk away with a clear picture of how we plan to get there!
Paul F. Gasparro, Ed.D.
President,
Belmont College
D
RAFT
24
4
Table of Contents
BELMONT COLLEGE .......................................................................................................................................................................................... 2 CHARTER .......................................................................................................................................................................................................... 2 VISION ............................................................................................................................................................................................................... 2 MISSION ............................................................................................................................................................................................................ 2 STRATEGIC PLAN TERM AND REVIEWS .................................................................................................................................................. 2
Message from the President .................................................................................................................................................................................... 3 Dimensions of Strategic Planning .......................................................................................................................................................................... 5 Belmont College Goals ........................................................................................................................................................................................... 6
ACTIONS ........................................................................................................................................................................................................... 6 Academics and Student Engagement .............................................................................................................................................................. 7 Administrative Affairs/Security ..................................................................................................................................................................... 15 Administrative Affairs/Campus Shop ............................................................................................................................................................ 16 Administrative Affairs/Financial .................................................................................................................................................................. 16 Administrative Affairs/Facilities ................................................................................................................................................................... 17 Human Resources ......................................................................................................................................................................................... 18 IR/IE, Recruiting ........................................................................................................................................................................................... 19 Advancement ................................................................................................................................................................................................. 22 Marketing ...................................................................................................................................................................................................... 24 Information Services ..................................................................................................................................................................................... 25
DRAFT
25
5
Dimensions of Strategic Planning
Strategic planning is of little use without operational action planning. After determining the overall direction that Belmont College intends to take over the course of the next four years based on our vision, mission, and goals, the next step was to develop detailed short-term statements about what is to be done, who is to do it, how it is to be done, and how much, if any financial impact there is to the institution. Important to operational plans are specificity and time frames for completion; however, it is first necessary to lay the foundation. This strategic planning process includes:
• Internal Review: The internal environment review of Belmont College for strengths, weaknesses, opportunities, and threats (SWOT) was
completed through regular executive staff, intermediate staff, and faculty meetings. It also included input from informal meetings such as town halls and formal meetings such as program reviews.
• External Scan: The external environment (the communities that Belmont College serves) was reviewed for SWOT. This scan
encompasses Harrison, Monroe, and Belmont Counties in Ohio. It includes input from formal and informal meetings with elected local, State, and Federal local officials, local social groups (Rotary International, Kiwanis Lions International, etc.). It also includes discussions with local employers (through advisory committees) and other interested groups related to employment, as well as other educational institutions, both P-12 (through high school education programs) and other colleges and university representatives.
• Gap Analysis: Included in the following actions are items of equipment and other teaching resources that are considered necessary to
close the gap between our current situation and where we want to be after completing those goals, for the good of the Belmont College Community.
• Collecting Contextual Information: Priorities were determined based on very limited fiscal and personnel resources and upon which
initiatives will be most effective in the overall ability of Belmont College to achieve excellence in the delivery of providing quality learning experiences.
• Organizing Resources: Belmont College, its faculty, staff, administration, and the Board of Trustees are committed to an operational
strategic plan that will move Belmont College forward in achieving our goals.
• Compiling Institutional Profile: Surveys of various constituencies, through reviewing course-embedded assessment and other assessment data, analyzing market opportunities, identifying functional priorities and linking results to the budgeting process aided in developing the institutional profile and helped with the SWOT analysis that led to the development of the following goals and actions.
D
RAFT
26
6
Belmont College Goals
During the SWOT analysis and development of this plan, it became evident that while there are many opportunities open to us, the weaknesses and threats to the college were of immediate concern as we move forward to take advantage of those opportunities available now and in the future. Utilizing our strengths, we developed this Strategic Plan, which is to be reviewed annually, to address the threats and weaknesses which include low student enrollment and its associated low tuition, decreasing budgetary assistance from the State, and a decreasing population to recruit from within our service area, with our current organizational structure. During the development of this plan, immediate actions were determined to be necessary for the survival of the College, such as changes to personnel as well as physical locations of the College. This included a large down-size/right-size operation that had a multi-year impact on operations. It also included a massive building update to the main campus encompassing large contracts to “clean up” large numbers of deferred maintenance projects. These were followed by a major effort to develop standards for programs that are appropriate for this financially depressed area of Ohio. These actions, once completed, allowed for the development of the following goals, which are expected to change through review and modification annually. 1. Belmont College will increase headcount & credit hour enrollment each by 10%, by Fall, 2020.
2. Belmont College will increase revenue by 10% by Fall, 2021.
3. Belmont College will develop a warranty on select technical programs, by 2020.
4. Belmont College will develop improved student retention methods that will lead to increased completion and graduation of enrolled students, leading to a higher State Share of Instruction (SSI) and tuition funds.
ACTIONS OBJECTIVES: College Strategy/Intervention Objectives and HLC Associated Criterion & Sub-Components.
TACTICS: What will we do differently? What are the action steps for intervention?
RESPONSIBLE PARTIES: Title and department.
TIMELINE: What is our timeline for completion?
METRICS: How will we measure success? What is the outcome measure of success?
BUDGET: (Yes or No) Does this objective require changes to the current operating budget?
DRAFT
27
7
Academics and Student Engagement
Objectives Tactics * Responsible Parties Timeline Metrics Budget
I. Augment headcount enrollment utilizing the guided pathways model approach for recruiting, on-boarding, and moving students through from inquiry through completion. I.A. Revise and implement a new procedure for handing off students from recruitment to admissions. 4-C-1,2,3,4 I-A-2
1.Hire a Director of Retention. 2.Formulate a College Retention Plan. 3.Implement intrusive case management academic advising. 4.Provide advisor training as needed. 5.Provide coaching and intentional proactive support
services across the curriculum. 6.Recruit and retain two AmeriCorps coaches. 7.Design and implement a student mentorship program,
using second year students to mentor new students. 8.Cross-train division employees for advising, admissions,
retention, and testing.
VPAASE, SEM/Recruiting, Deans of Instruction, Director of
Retention, Advising Staff, SSC Personnel, Faculty
Fall, 2019 Number of course and program completions by term, program, access category and age – every term. CCSSE – every other year – March. Number of students completing 12 cr. hrs.in the first 12 months – annually.
Y
DRAFT
28
8
Objectives Tactics Responsible Parties Timeline Metrics Budget
I.B. Revise the model for student academic advising, registering, choosing classes, and transferring. 4-C-1,2,3,4 3-A-1 3-A-3 1-D-3 3-D-1,2,3 4-C-1-4 3-B-1 3-E-1 4-A-1 4-A-6 4-B-1-4
1. Increase High School-to-Belmont College transfer rate. a. Augment headcount in CCP, Tech Prep (TP) Pathways, and
the one-year option (900 hour option) program by hiring a Tech Prep Director.
b. Expand CCP pathways to include technical courses at the Tier I level.
c. Build relationships with K-12 schools and engage with parents (Partner w/Recruiting).
d. Incentivize students to graduate from high school college-ready through early intervention.
2. Revise the on boarding process for new students.
a. Implement new retention structures b. Engage the Career Services office and faculty with students
at the point of entry (See Career Services Plan). c. Assist students with career exploration using career
placement software.
3. Revise the transfer advising process. a. Connect transfer students to their four-year institution in the
first term at Belmont. b. Ensure that students take the correct lower division pre-
requisite requirements at Belmont College.
4. Augment co-curricular activities and events to engage students.
a. Assess learning outcomes of co-curricular activities. b. Assess student interests. c. Revise the process for approving co-curricular activities.
5. Map and communicate program/career pathways a. Assist students to choose and enter a pathway in the first
term. b. Assess whether students are on or off the pathway plan every
term. c. Intervene early if off-pathway and provide
coaching/advising/support services across the curriculum. d. Determine and address student support needs every term. e. Design part-time pathways.
Advisors, academic liaison, VPAASE, VPHR, career services coordinator,
Manager Energy Institute, Registrar, Instructional Deans, President’s
Staff, DBA, Program Leads
Ongoing 5-10 year trend charts for College Credit Plus (High School program) and Tech Prep enrollment, track high school to college transfer rates year over year. Noel Levitz Student Satisfaction Inventory every other year. Track the number of students who transfer with 12+ credit hours year over year. Track the number of students who complete a degree or certificate before transferring year over year. Completion rates by access category and term - annually. Fall-to-Fall retention rate. Fall to Spring retention rate. Number of new degree-seeking students completing math/English gateway courses in the first 12 months.
Y
DRAFT
29
9
Objectives Tactics Responsible Parties Timeline Metrics Budget
4-C-1-4 1-D-3 2-B 1-D-3 4-A-1 4-A-6
4-B-1-4
6. Augment experiential learning to increase job placement and transfer.
a. Embed experiential learning in every program and ensure all students participate.
7. Increase student number of credit hours per term and provide student incentive to complete in a timely manner.
a. Promote 15 credit hours per term as full-time at Belmont College.
b. Ensure student costs are transparent. c. Ensure continuous student financial planning and
fiduciary responsibility ongoing. d. Augment online registration.
8. Assist students in the transition from college to career or from Belmont College to a four-year institution. a. See Career Services Plan.
9. Auto-confer credentials and degrees. a. Establish Belmont protocols. b. Establish the policy. c. Inform students.
10. Link Belmont College programs and curriculum to in-demand jobs and labor market needs.
a. Program advisory committee meeting annually and more often as needed.
b. Expand and update program advisory committee membership to include more diverse re presentation of leaders from business/industry.
c. Utilize the Career Services Office to connect students with employers and internships prior to graduation (See Career Services Plan).
d. Ensure that non-credit offerings are “stackable” with credit career pathways.
e. Continue the program review process improving the linkage and analysis of programs to labor market needs and in-demand jobs.
f. Develop program improvement goals and plans that are linked to the KPI benchmark shortfalls.
Advisors, academic liaison, VPAASE, VPHR, career services coordinator,
Manager Energy Institute, Registrar, Instructional Deans, President’s
Staff, DBA, Program Leads
Number of students in experiential learning by type, term and program. Evidence of implementation. Number of average credit hours per student. Student placement rate Student transfer rate Graduation rate by associate degree, short term certificate, and long term certificate. Program advisory membership roster/meeting minutes. Documentation of work on tracking sheet. Documentation of program review scorecards. Documentation of Appendix D in the Program Review Model and the associated Program Improvement Plan.
Y
DRAFT
30
10
Objectives Tactics Responsible Parties Timeline Metrics Budget
I.C. Implement the new student engagement model. 4-C-1-4
1. Engage Career Services with prospects (see Career Services Plan).
2. Assist students with career exploration using job
placement software. 3. Create a master calendar of student events communicate
it to all employees. 4. Implement student fiscal responsibility course curriculum
into the on-boarding process.
VPHR, Career Services Coordinator, Director Retention,
Associate Dean Financial Aid
Fall, Spring on-boarding
of new students
Track the number of applications, yield and conversion rates. Create trend charts.
Y
I.D. Implement andragogy and (versus pedagogy) to attract and retain students. 4-A-6 4-B-1-4
1. Faculty professional development regarding the difference between how adults learn and how children learn.
VPAASE, VPHR, Faculty Every other year
Noel Levitz SSI CCSSE
Y
I.E. Implement the co-requisite Developmental Education Model, The Multiple Variables Placement Model, and The Ohio Math Pathways Model to scale. 3-B-1 3-D-1,2
1. Establish task force to design and recommend implementation structures.
2. Convert institutional processes to support the
implementation.
Deans of Instruction, VPAASE, Faculty
Fall, 2020 1) Persistence /completion rates in college level gatekeeper courses. 2) Persistence (term-to-term and FL-to-FL) and completion (course and program) rates. All courses term-to-term. 3) Compare co-requisite course success rates to non-co-requisite course persistence/completion rates.
Y
I.F. Revise the FYE Student Success Course and new student orientation process to engage students and augment their success. 3-D-1 3-D-2
1. Online orientations as well as on-ground. 2. Explore requiring orientation and the FYE course. 3. Revise content to be more relevant to success. (i.e. –
teaching students to use online registration. 4. Increase the number of students registering online. 5. Recruit and/or train faculty for the FYE course.
Director of Retention, FYE Orientation Staff, Deans,
VPAASE, Advisors, Faculty
Fall 2019 Increase of students registering online year over year.
Y
DRAFT
31
11
Objectives Tactics Responsible Parties Timeline Metrics Budget
I.G. Evaluate the academic relationship to the IR/IE Model to determine effect in managing process improvement at Belmont College. 2-B 4-A-6
1. Determine departmental effectiveness by assessing key performance indicators (KPI’s).
2. Formulate use of the Institutional Effectiveness Plan to enable the systematic assessment of KPI’s within and outside of academic departments.
3. Complete the Higher Learning Commission Assessment Academy (AA) to drive institution effectiveness and improvement.
4. Attend AA orientation and form an AA team. 5. Complete the AA.
President’s Staff, VPAASE, Deans, Assessment Academy
Members, VPHR
Spring 2019
June 2018 -June 2022
Departmental assessment plans found within an institutional IE plan. Common data sets. Systematic accurate imputing of data. Recalibration of data inputs to attain integrity. IE Plan implementation IE Plan Implementation
Y
I.H. Convert from the AQIP Accreditation Pathway to the Standard or Open Pathway. All core components.
1. Choose the pathway. 2. Implement the HLC Assurance system and provide
professional development for the college community. 3. Write the criterion arguments and evidence. 4. Name an institutional CQI Project.
President’s staff in collaboration with employees.
June, 2020 Written assurance arguments in the HLC e-system.
N
I.I. New Program Development. 4-A-4 3-C-1,2 3-B-1,3,4,5
1. Heavy Equipment Technician. 2. Applied Bachelors’ Degree in the Traditional
Construction Trades. 3. Agri-Business. 4. Applied Bachelor’s Degree Technical Operations
Management.
Faculty, VPAASE, Deans, Program Leads
Fall, 2021
Fall, 2020
Fall, 2020
ODHE approval letter. HLC approval letter.
Y
DRAFT
32
12
Objectives Tactics Responsible Parties Timeline Metrics Budget
II.A. Expand the use of technology to support student engagement processes. 3-D-4,5 5-A-1
1. Augment the BeConnected initiative to decrease textbook costs, cater to various learning styles and engage students in the learning process. a.Convert to a LMS that will make it easier to import the
resources and more “mobile” friendly. b.Utilize OhioLink Open Educational Resources.
2. Enhance the use and effectiveness of technology to support advising, coaching, institutional and college support services. a. Implement new integrated database system. b. Develop online advising. c. Utilize technology to keep students “on-path” verses
scheduling them for available courses.
Faculty, IT, VPAASE, Faculty Leads, Deans
FY 2018-2020
Price comparisons: 2017-2018 and 2019-2020
Implementation plan Spring 2019.
Y
II.B. Provide faculty and staff training to influence goal attainment and engage students in meaningful workforce connections. 5-A-4 3-C-4 3-C-6
1. Continue to participate in Student Success Leadership Training (SSLI).
2. Utilize the Retention Management System to track students across the curriculum if possible.
3. Design and implement faculty and staff professional
development sessions pertinent to strategic goal attainment.
Dean, Advisors, Director of Retention,
President’s staff, HR, IT
June, 2019
Annually at Fall Forum
Noel Levitz SSI every other year. CCSSE every other year.
Y
III.A. Augment student and employee engagement at the college; create the “Belmont Experience” and “Belmont Pride” for students and employees. 4-C-1-4
1. Advertise student success stories. 2. Welcome table available as planned per event. 3. Ancillary departments extended hours into the evening. 4. Healthy food service. 5. Mascot initiative.
All Fall 2019 Enrollment statistics, retention and completion rates.
Y
III.B. Improve College website to assist students to clearly understand program pathways, high demand workforce areas, improve image and ADA compliance, and make it easier to navigate and find information. 2-A,B
1. Revise layout of programs of study (POS) to show stackable credentials clearly and transfer pathways.
2. Clearly communicate 2+2 and 3+1 agreements associated with each POS.
3. Include outcomes, job description, and salaries associated with each credential. Videos.
4. Develop an interactive student engagement site with links to the POS.
T. Caldwell, VPAASE, VPMA, Faculty Leads, Career Services Coordinator, Faculty, Advisors
SG 2019 New ADA compliant website verified by the state. Improved transfer rates.
Y
DRAFT
33
13
Objectives Tactics Responsible Parties Timeline Metrics Budget
III.C. Include marketing and PR model to inform communities of program pathways. 2-A,B
1. Emphasize career ladders: short-term certificates, long-term certificates, Associate Degrees, articulation agreements with four-year institutions for a Bachelor’s Degree.
2. Utilize traditional, social media and innovative methods of communication depending upon the age targeted.
3. Communication and enrollment plans for off-campus sites.
Faculty Leads, Faculty Advisors, Recruitment and Retention staff,
IT, VPMA,VPAASE, CSC
Spring 2019
Examples of ads/ ways of communication.
HCC and MCC enrollment statistics.
N
IV.A. Augment credit hour enrollment through innovative tuition modeling. 1-A-3 1-D-2 5-A-2 5-A-5
1. Explore implementing cost-saving tuition plans to encourage students to take 15 credit hours per term and stay “on path.”
2. Implement a “Fifteen to Complete” campaign college-
wide. 3. Work with the Ohio Department of Higher Education to
implement alternative tuition models.
Finance, Deans, Advisors, VPAASE, Marketing
Fall 2019 •10% increase in number of students taking 15 or more credit hours/term. •Decrease time-to-
completion. •4% decrease in the cost
of a credential. •15% increase in course
and 20% increase in program completion rates.
Y
IV.B. Design and implement a budget process which research drives the planning process and where planning drives the allocation of resources to budged priorities. 5-C-1,2,3,4,5 5-D-1,2
1. Design and implement a college research/ institutional effectiveness plan.
2. Time research so it can inform planning and budgeting. 3. Revise the current budget process and time the
institutional effectiveness calendar to precede planning and budgeting.
President’s staff in collaboration with IR and department heads.
2019-2020 budget process
Written institutional Effectiveness Model and budget process.
N
V.A. Augment the Workforce Development Department Programming 3-B-1 3-B-3 3-B-4 3-B-5 4-A-4 4-B-1-4
1. Expand CDL enrollment by seeking a local training pad subsidizing cost by collaborating with industry partners.
2. Expand STNA classes in all three counties. 3. Complete a baseline assessment of business and industry
needs and establish new program priorities. 4. Develop a Water Management program. 5. Have the Work Force Development Department generate
monthly revenue/expense reports and analyze. 6. Collaborate with program leads, faculty, and the college
Bookstore Manager to initiate innovative modeling for programs and curriculum resources.
7. Incubate stackable curriculum.
WFD Director, Faculty, WFD staff, Campus Shop, Engineering
Faculty
Ongoing
Fall, 2019
June, 2019
Ongoing Monthly Ongoing Ongoing
CDL enrollment>10 students/ month. STNA Enrollment> 8/ class, with 3 classes/ year in each county. Increase revenue to attain a 55-60% overall profit margin.
Y
DRAFT
34
14
Objectives Tactics Responsible Parties Timeline Metrics Budget
V.B. Provide a facilities structure to adequately serve student learning needs and workforce demand. 3-D-4 5-A-1-2
1. Assess the effectiveness of current off-campus locations. 2. Increase enrollment at Monroe County and Harrison
County: a. Academic advising rotation schedule/implement
online advising. b. Augment the advertising recruitment functions. c. Implement degree completion plans.
3. Assess the feasibility of alternative locations to better serve prospective students.
4. Investigate the HVAC, welding and BPR programs at alternative locations.
5. Partner with the Ohio Facilities Construction Commission Office (OFCC) for the planning phase funded by the Capital Plan awarded allocation.
6. Develop and implement natural sciences lab safety guidelines.
Finance, VPAASE, Deans, Director of Trades, Academic
Advisors, Program Leads
Marketing, Recruiting
OFCC, President’s Staff
Security, Nursing Administration, VPAASE
See safety and Security Plan
June 2019
January 2019
Fall 2018
December 2018
Enrollment Statistics by term. Retention Statistics by term. Written facilities plan for submission in Capital Plan 2021-2026. Guidebook.
N
DRAFT
35
15
Administrative Affairs/Security
Objectives Tactics Responsible Parties Timeline Metrics Budget
VI.A. Design and implement a Behavior Intervention Team for conduct issues on and off campus.
1.Review and summation of the Book, BIT: Behavioral Intervention Team (completed already).
2.Policy for Team. 3.Design of Team and members. 4.Meetings to design program. 5.Program presented to President’s Staff for their review and
approval. 6.Training of all employees as to program specifics. 7.Program implemented.
VP Academics
Deans of Instruction
Director of Operations HR
4 months to complete design.
3 months for training
staff to implement.
Spring 2019
Reduction in the severity of conduct issues by pro-actively addressing issues prior to compounding and escalation.
N
VI.B. Review, modify and approve pending policies related to safety and security.
1.All prepared policies are reviewed by Director of Operations to ensure they are still current and up to date.
2.Policies are presented to Presidents Staff for review and approval and or recommended changes.
3.Policies presented to BOT for approval. 4.Approved policies announced to the college community. 5.Begin enforcement of policies.
President’s Staff
Administrative Affairs and Policy Coordinator
Director of Operations
6 months
Spring 2019
Changes in problem behaviors or issues which necessitated the need for the policies.
N
VI.C. Review all Safety Manuals and Procedures due to changes in the Main Campus facility as well as changes in the personnel structure of the college.
1.All safety manuals and procedures updated by Director of Operations.
2.President’s staff to review all manuals and procedures for changes they deem necessary.
3.Final Safety Manual approved by President’s Staff then forwarded to BOT for their approval. Procedures approved by President’s Staff only.
4.Approved Safety Manual uploaded to college intranet. 5.College employees notified of updated Safety Manual and
specific aspects of changes for their review.
President’s Staff
Director of Operations
6 months
Spring 2019
Approval by our liability insurance carrier, the Bureau of Workers Compensation, State and local Fire Safety Inspectors.
N
VI.D. Review the new Main Campus layout with area law enforcement and fire departments to ensure readiness during emergencies on campus.
1.Contact first responders who cover Main Campus buildings (completed in June 2018).
2.Provide tours of Main building pointing out changes to facility (Cumberland Trail Fire District completed in June 2018, Belmont County Sheriff Office contacted, awaiting them to decide a date to come to the facility).
3.Provide weekend/ evening training within the confines of the facility to the first responders in order so they practice responses to and within the college.
Director of Operations Ongoing
Spring 2019
Improved response time to the incidents on campuses as emergency responders will have a better idea of locations on our campuses.
N
DRAFT
36
16
Administrative Affairs/Campus Shop
Objectives Tactics Responsible Parties Timeline Metrics Budget
VII.A. Seek new revenue to make up for losses due to reduction of textbook costs: Increase sales and revenue by updating product lines and new services.
1.Register for and attend trade shows at Columbus Gift Mart to find new products.
2.Schedule store visits to gain new product line ideas and merchandising ideas.
3.Research new services to enhance customer service and store profitability.
4.Stay current on industry trends by attending association meetings, following industry forum and perusing industry publications.
5.Clear old merchandise to increase open to buy dollars and floor space.
6.Work with workforce development and other college departments to expand inventory for resale.
Campus Shop Ongoing Compare year-to-year sales and profit margin on affected merchandise classes.
N
Administrative Affairs/Financial
Objectives Tactics Responsible Parties Timeline Metrics Budget
VIII.A. Design, implement and evaluate an innovative tuition model to charge tuition.
1. Research similar school tuition models. 2. Research incentivizing students for retention to
graduation.
VP Administrative Affairs Controller Presidents Staff
Ongoing N
VIII.B. Design, implement and evaluate a model in which we use research to drive planning activities for the budget structure.
1. Base budget on future goals not historical data. 2. Align budget with long-term goals.
VP Administrative Affairs Controller Presidents Staff
Ongoing N
VIII.C. Create a plan to expand revenue sources to optimize financial resources.
1. Maximize opportunities for SSI reimbursements. 2. Minimize dependency on SSI.
VP Administrative Affairs Controller Presidents Staff
Ongoing N
DRAFT
37
17
Administrative Affairs/Facilities
Objectives Tactics Responsible Parties Timeline Metrics Budget
IX.A. Ensure that facilities meet the needs of the college and specialized programs.
1. Examine Summer usage of facilities. Presidents staff Fall 2018 Cost benefit analysis. N
IX.B. Pursue options to vacate and replace operations in the Leased Facilities.
1. Use funding from 19/24 Capital Plan for planning purposes (500,000).
Presidents staff, Director of Maintenance
Fall 2019 Plan. N
IX.C. Prepare a deferred maintenance schedule for all college facilities with associated costs.
1. Review facilities tickets for reoccurring mechanical system problems.
2. Review current maintenance agreements. 3. Review current maintenance service records. 4. Review literature concerning useful life of facilities
equipment.
Vice President Administrative Affairs
Facilities staff
January 2019 Reduced maintenance cost.
N
IX.D. Seek out a vendor for campus food services.
1. Prepare RFP (request for proposal) and publish in local newspaper/electronic media. (Pursue the Market C Concept for Vending Operations).
Vice President Administrative Affairs
Administrative Affairs and Policy Coordinator
Spring 2019 Survey of satisfied customers.
N
DRAFT
38
18
Human Resources
Objectives Tactics Responsible Parties Timeline Metrics Budget
X.A. Finalize a Human Resources performance Scorecard. 2A & AB
1. Define Metrics. 2. Track Quarterly. 3. Publish for College Community.
Human Resources Fall 2019 Make the College Community aware of our demographics and how they drive what Human Resources does. The scorecard will then be assessed annually to ensure we are tracking the right demographics. This goal will support the Academic Mission by having a documented process of Assessment for HR Metrics.
N
X.B. Automate employment contracts through our HRIS (Jenzabar) system. 5A
1. Investigate the use of online time cards. 2. Receive training on how to implement and use the
system to its full capabilities. 3. Create a protocol that can be used for troubleshooting.
Human Resources IT
Finance
End of Fall Semester
2021
This is a huge undertaking that would reshape the way we do business but would drive internal efficiencies.
Y
X.C. Create, Implement, and Execute a Training Plan and Calendar.
5C
1. Determine our training needs. 2. Determine the workload and resources. 3. Hire a Part Time or Full Time HR Rep. 4. Create a Training Plan Calendar. 5. Determine what can be done internally vs. externally.
President’s Staff All Employees
End of Fall Semester
2021
This goal will support the Academic Mission by documenting and demonstrating our commitment to professional development of all employees.
Y
D
RAFT
39
19
IR/IE, Recruiting
Objectives Tactics Responsible Parties Timeline Metrics Budget
X.D. IR/IE function should become the backbone of our data-centric, data-informed culture.
1. Investigate and Plan for what the IR/IE function should look like and be responsible for.
2. Partner with Academic Affairs to ensure all HLC requirements are met.
President’s Staff End of Fall 2018
Metrics to be developed based on College and Academic Affairs needs.
Y
X.E. Hire Recruiting Staff. 5A-1
1. Determine future needs & budgetary constraints.
2. Develop a College level Succession Plan.
3. Hire Staff.
President’ Staff End of Fall Semester - Ongoing
The outcome measure of success would be to determine the needs and then hire the appropriate and agreed upon staff. This goal will support the Academic Mission by providing us with a defined plan of staffing and resources to support the Recruitment function and objectives.
Y
DRAFT
40
20
Objectives Tactics Responsible Parties Timeline Metrics Budget
X.F. Communication Flow to prospective students. 5A-4
1.Centralize to Recruiting.
2.Transition from the multiple departments. 3.Use Human Resources Information Systems (HRIS)
system to track prospective students. 4.Create a College wide recruiting events calendar.
President’s Staff Recruiting
HR IT
End of Fall Semester –
2019 to Ongoing
The outcome measure of success would be to streamline the flow of student applicants and track their status (Metric creation listed as another goal). This goal will support the Academic Mission by having a documented process to demonstrate the effectiveness of the Recruitment function, which will allow us to continually review and adjust as needed.
N
X.G. Recruiting Metrics. 5A-4
1.Determine what we want to track. 2.Start to track and document what is determined. 3.Share the results with College Community. 4.Flow chart the steps to enroll from inquiry to registration and distribute.
Recruiting IT HR
End of Fall Semester –
2018 to Ongoing
The outcome measure of success would be to determine what metrics we deem important, track them, and share the results. This would help to provide trend data and better to help project enrollment. This goal will support the Academic Mission by having a documented process to demonstrate the effectiveness of the Recruitment function, which will allow us to continually review and adjust as needed.
N
DRAFT
41
21
Objectives Tactics Responsible Parties Timeline Metrics Budget
X.H. Relationship Building. 5B
1. Build, Begin, or Rebuild relationships with K12 Guidance Counselors.
2. Annual luncheon. 3. Assign recruiters to various schools. 4. More (monthly) on site recruiting visits. 5. Marketing materials. 6. Sell them on Belmont.
HR Recruiting Advisors
Immediately to on-going
The outcome measure of success would be to increase the percentage of HR seniors who then enroll to Belmont College. This would be a 2-step process in terms of metric tracking. First we need to track the 2018 Seniors who enroll, so that we can begin to keep the statistics in 2019 and moving forward. This goal will support the Academic Mission but creating a collaborative approach with our K12 school systems to further enhance the Belmont brand.
Y
D
RAFT
42
22
Advancement
Objectives Tactics Responsible Parties Timeline Metrics Budget
XI.A. Implement an Annual Fund appeal to raise funds through the Belmont College Foundation to support the general operational costs of Belmont College. XI.B. Identify a list of prospects for solicitation through an annual fund appeal.
1.Evaluate contact information available through internal records of the college.
2.Set criteria for inclusion in the appeal. 3.Purchase updated contact information for alumni from
a third party vendor. 4.Explore the purchase of qualified donor contact
information from a third party vendor. 5.Identify sectors within the prospect list as follows:
Belmont College Employees, Belmont College Board of Trustees, Belmont College Foundation Board, alumni, and community at-large.
Marketing, DBA, Registrar Fall 2018 Identify a list of at least 1,500 prospects.
N
XI.C. Enable online giving through the Belmont College Foundation website.
1.Evaluate current online giving form for suitability. 2.Make any necessary modifications to the form. 3.Ensure functionality and security of online giving
transactions.
Marketing, IT Fall 2018 Online giving test functions properly.
N
XI.D. Launch Employee Division. 1-A 5-A-1
1.Solicit Belmont College Employees for annual gifts though direct mail.
2.Solicit Belmont College Employees for annual gifts though email.
3.Process gifts. 4.Thank every donor.
VPMA, Marketing, Controller, President’s Office
Ongoing 2018-2020
Increase employee giving by 50% each year for three years.
N
XI.E. Launch Board of Trustees Division. 1-A 5-A-1
1.Solicit Belmont College Board of Trustees for annual gifts though direct mail.
2.Solicit Belmont College Board of Trustees for annual gifts though email.
3.Process gifts.
4.Thank every donor.
VPMA, Marketing, Controller, President’s Office
Ongoing 2018-2020
50% participation in year one. 75% participation in year two. 100% participation in year three.
N
DRAFT
43
23
Objectives Tactics Responsible Parties Timeline Metrics Budget
XI.F. Launch Foundation Board Division. 1-A 5-A-1
1.Solicit Belmont College Foundation Board for annual gifts though direct mail.
2.Solicit Belmont College Foundation Board for annual gifts though email.
3.Process gifts.
4.Thank every donor.
VPMA, Marketing, Controller, President’s Office
Ongoing 2018-2020
50% participation in year one. 75% participation in year two. 100% participation in year three.
N
XI.G. Launch Alumni Division. 1-D-1, 3 5-A-1
1.Solicit Belmont College Alumni for annual gifts though direct mail.
2.Solicit Belmont College Alumni for annual gifts though email.
3.Process gifts.
4.Thank every donor.
VPMA, Marketing, Controller, President’s Office
Ongoing 2018-2020
10 gifts in year one. 20 gifts in year two. 30 gifts in year three.
N
XI.H. Launch Community Division. 1-B-1, 2, 3 1-D-1, 3 5-A-1
1.Solicit the community for annual gifts though direct mail.
2.Solicit the community for annual gifts though email.
3.Process gifts.
4.Thank every donor.
VPMA, Marketing, Controller, President’s Office
Ongoing 2018-2020
10 gifts in year one. 20 gifts in year two. 30 gifts in year three.
N
DRAFT
44
24
Marketing
Objectives Tactics Responsible Parties Timeline Metrics Budget
To become the dominant presence of higher education in our local communities and expand our area of influence, reputation, and recruiting beyond our three county service area to become a regionally known choice for higher education on-site and online education:
XII.A. Place advertising in population centers in Belmont, Harrison, and Monroe counties. 1-D-1, 3 5-C-1
1.Use data from the State of Ohio Development Services Agency (ODSA) to identify the greatest population centers in the Belmont College service district.
2.From the population centers identified using ODSA data; choose three to five geographical areas and/or incorporated cities and villages in each county of the Belmont College service district to be targeted with advertising.
3.Research traditional (paid ads) and non-traditional (key sponsorships of locally significant community events or initiatives that would offer high profile recognition) advertising opportunities that are available within the targeted areas.
4.Using the population, employment, and other demographic data from ODSA, realign a portion of the current advertising budget to account for increased advertising placement in these areas.
5.Compare the available advertising opportunities with budgeted funds to determine the placement of advertising.
6.Secure the desired advertising space. 7.Create new artwork tailored to the advertising location(s).
VPMA, Marketing
Spring, 2019 Number of advertising locations and sponsorships of community events and initiatives by county in Belmont, Harrison, and Monroe Counties to meet or exceed three locations in each county.
Y
XII.B. Expand the footprint of our advertising area to reach population centers outside of, but adjacent to the Belmont College service district. 1-D-1, 3 5-C-1
1.Use data from the State of Ohio Development Services Agency (ODSA) and the West Virginia Department of Commerce (WVDC) to identify the greatest population centers in counties adjacent to and in the proximity of the Belmont College service district.
2.From the population centers identified using ODSA and WVDC data, choose one to three geographical areas and/or incorporated cities and villages in Carroll, Guernsey, Jefferson, Nobel, and Tuscarawas counties in Ohio and Brooke, Ohio, and Marshall counties in West Virginia to be targeted with advertising.
3.Research traditional (paid ads) and non-traditional (key sponsorships of locally significant community events or initiatives that would offer high profile recognition) advertising opportunities that are available within the targeted areas.
4.Using the population, employment, and other demographic data from ODSA and WVDC, realign a portion of the current advertising budget to account for increased advertising placement in these areas.
5.Compare the available advertising opportunities with budgeted funds to determine the placement of advertising.
6.Secure the desired advertising space. 7.Create new artwork tailored to the advertising location(s).
VPMA, Marketing
Spring, 2020 Number of advertising locations and sponsorships of community events and initiatives by county in Carroll, Guernsey, Jefferson, Nobel, and Tuscarawas counties in Ohio and Brooke, Ohio, and Marshall counties in West Virginia to meet or exceed one location in each county.
Y
DRAFT
45
25
Information Services
Objectives Tactics Responsible Parties Timeline Metrics Budget
XIII.A. Implement and maintainrelevant technology to better enhance and support the college mission.
3,D 5.A5.C5.D
1.Assess the state of the technology hardware currentlyimplemented throughout the college.
2.Develop appropriate lifecycle replacement schedulewith values.
3.Retire technology hardware that is no longer viable.4.Allocate/reallocate appropriate funds during the
budgeting process. 5.Set process timeline with key activities.
Information Services 2020 - Ongoing
% of technology hardware not in compliance with the appropriate lifecycle replacement schedule.
< 5% of technology hardware out of compliance with the appropriate lifecycle replacement schedule.
Y
XIII.B. Develop annual IT MasterPlan.
5.B5.C5.D
1.Validate List of Potential Projects for Each CollegeDepartment.
2.Capture Project Details via Project Requests Tool.3.Work with project Owners to Finalize Project Details.4.IT Governance team works with Information Services
to Prioritize/Score Projects and Finalize Recommendations.
5. President’s Staff Review/Approval of Projects.6.Publish the Plan And Continually Update Plan Details.
Information Services, President’s Staff, IT Governance
Team
2019 - Ongoing
On-time completion of the annual IT Master Plan.
% of projects in the IT Master Plan completed.
N
XIII.C. Improve delivery of onlinecourses.
3.D5.A
1.Implement mobile friendly Course ManagementSystem.
Information Services, Dean of Instruction
2019 Spring Increase the number of online courses offered.
Increase the number of complete online programs offered.
Y
XIII.D. Develop Internal Training.
5.D
1. Assess training needs of the College.2. Develop internal training schedule.3. Provide regularly scheduled Training sessions.4. Provide mandatory training for mission critical
systems.
President’s Staff, Information Services, Academics
Ongoing Completed Schedule. Completed training.
N
*VPAASE = Vice President of Academics and Student EngagementVPHR = Vice President of Human ResourcesVPA/A = Vive President of Administration AffairsIT = Executive Director of Information Systems, Information TechnologiesVPMA = Vic President of MarketingSEM = Strategic Enrollment ManagementD
RAFT
46
TAB C-3 CONSENT AGENDA
Administrative Items
TRANSFER FROM UNEXPENDED PLANT FUND UN-APPROPRIATED FUND BALANCE TO UNEXPENDED PLANT FUND STORAGE ARRAY UPGRADE APPROPRIATION
47
AGENDA ITEM C-3: TRANSFER FROM UNEXPENDED PLANT FUND UN-APPROPRIATED
FUND BALANCE TO UNEXPENDED PLANT FUND STORAGE ARRAY UPGRADE
APPROPRIATION BOARD OF TRUSTEES MEETING DATE: JULY 26, 2018
The Administration was notified in January during the normal renewal process that the storage array controllers are going end of support in August.
Present-day technology has been through several improvements and is much more advanced since the existing storage was installed in 2011. Currently, our servers are 99% virtualized running 46 virtual servers and over 250 virtual desktops, all utilizing the storage array. We would like to move away from legacy spinning disks to a high-performance all flash array for improved performance and efficiencies.
The Administration is asking the Board of Trustees for an appropriation of $100,000 from the Unexpended Plant Fund Un-Appropriated Fund Balance to the Unexpended Plant Fund Storage Array Upgrade Appropriation to move forward. Funds will be used for the purchase of the storage array and any contingency items relating to its installation.
RECOMMENDATION: The Administration is recommending the Board approve the fund balance transfer in the amount of $100,000 from the Unexpended Plant Fund Un-Appropriated Fund Balance to the Unexpended Plant Fund Storage Array Upgrade Appropriation.
SUBMITTED BY: John S. Koucoumaris, Vice President Administrative Affairs
48
TAB C-4 CONSENT AGENDA
Administrative Items
Purchase of Storage Array Upgrade
49
AGENDA ITEM C-4: PURCHASE OF STORAGE ARRAY UPGRADE
BOARD OF TRUSTEES MEETING DATE: JULY 26, 2018
The Administration is asking approval to purchase a storage array upgrade from Chi Corporation in the amount of $87,697.00 by using State Term Contracts with funds from the Unexpended Plant Fund Storage Array Upgrade Appropriation. Pricing has been sought from multiple vendors for various solutions and range from $87,697.00 to $372,584.54 including 3 – 5 years of support and maintenance. The specifications for the storage array to be purchased are shown below:
Hitachi Data Systems VSP F350
128 GB Cache 15 open SFF slots
600K IOPS Scalable to 1.4 PB
30.3TB (base 10) raw, 20.63TiB (base 2) usable 16Gps Fiber channel and 10Gbps iSCSI
1 X 3.8TB SSD SFF Raid 6 6D+2P 20.63TiB usable (8 total) 100% uptime guarantee
1 X 3.8TB SSD Spare drive1 5 yr Premium Warranty and Support included
In accordance with Board of Trustee 300.1100.00 Competitive Bidding Policy and Belmont College Operating Policy 330.0100.11 Purchasing as indicated in the excerpts below, this purchase meets the criteria of an exception and would waive the competitive bidding requirement:
The College will competitively bid any single purchase of goods or services that will result in payment of twenty-five thousand dollars $25,000.00 or more to a single vendor within a given fiscal year.
Exceptions from Bidding: 1. State Contract Items2. Competitively Bid Consortium Items3. Sole Source Purchases
RECOMMENDATION: The Administration is recommending the Board approve the purchase of Hitachi Data Systems VSP F350 from Chi Corporation in the amount of $87,697.00 from the Unexpended Plant Fund Storage Array Upgrade Appropriation.
SUBMITTED BY: John S. Koucoumaris, Vice President Administrative Affairs
50
TAB D CONSENT AGENDA
Monitoring Activities
51
TAB D-1 CONSENT AGENDA
Monitoring Activities
June 2018 Financials
52
AGENDA ITEM D-1: JUNE 2018 FINANCIALS Board of Trustees Meeting Date: July 26, 2018
FINANCIAL REPORTS:
The cash position of the College as of June 30, 2018 is as follows:
Checking Account $ 202,066.00
Certificates of Deposit $ 5,119,076.30
STAR Ohio/Plus $ 1,374,881.44
Savings $ 290,956.42
Total Temporary Investments $ 6,784,914.16
03.40
Total Cash and Temporary Investments $ 6,986,980.16
The Budget Report shows the following:
This Year % Year
% Recorded Completed
Budgeted Revenues 90.0% 100.0%
Budgeted Expenditures 88.9% 100.0%
1. The Unexpended Plant Fund Report is in the amount of $626,297.03.
2. The Repair and Replacement Fund Report (Plant Fund) is in the amount of $519,655.00.
3. The Board Appropriated Fund Report is in the amount of $1,984,835.34.
4. The Start up Fund is in the amount of $97,600.18.
RECOMMENDATION: It is recommended that the Board accept the financial reports for June 2018 as
presented.
SUBITTED BY: John S. Koucoumaris, Vice President Administrative Affairs
53
Belmont CollegeCondition of Funds Summary
June 30, 2018
General Fund Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (4,958,545.02)$ (4,928,645.99)$ (4,861,980.74)$ (4,575,113.15)$ (4,687,544.00)$ (4,789,088.51)$ (4,427,453.39)$ (3,940,178.38)$ (2,771,110.21)$ (2,587,080.16)$ (2,299,725.36)$ (2,483,631.53)$ (2,329,658.26)$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,140,212.17 1,182,619.51 1,684,364.48 2,580,544.53 1,375,794.93 2,160,449.64 2,135,721.72 3,272,485.95 2,895,002.18 2,099,515.60 1,042,123.47 1,198,597.40 1,138,530.63
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (3,818,332.85)$ (3,746,026.48)$ (3,177,616.26)$ (1,994,568.62)$ (3,311,749.07)$ (2,628,638.87)$ (2,291,731.67)$ (667,692.43)$ 123,891.97$ (487,564.56)$ (1,257,601.89)$ (1,285,034.13)$ (1,191,127.63)$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,110,313.14 1,115,954.26 1,397,496.89 2,692,975.38 1,477,339.44 1,798,814.52 1,648,446.71 2,103,417.78 2,710,972.13 1,812,160.80 1,226,029.64 1,044,624.13 1,250,131.76
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (4,928,645.99)$ (4,861,980.74)$ (4,575,113.15)$ (4,687,544.00)$ (4,789,088.51)$ (4,427,453.39)$ (3,940,178.38)$ (2,771,110.21)$ (2,587,080.16)$ (2,299,725.36)$ (2,483,631.53)$ (2,329,658.26)$ (2,441,259.39)$
Auxiliary Enterprise Fund
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,053,150.45$ 2,035,847.54$ 2,033,953.38$ 2,091,290.64$ 2,062,239.90$ 2,045,626.60$ 2,035,290.38$ 1,999,903.86$ 2,088,490.45$ 2,049,992.81$ 2,032,201.49$ 2,021,125.44$ 2,031,525.08$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24,743.89 13,847.92 409,710.89 18,908.26 14,330.10 3,726.21 37,109.63 244,947.44 8,980.73 9,745.98 17,318.08 57,006.57 25,855.45
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,077,894.34$ 2,049,695.46$ 2,443,664.27$ 2,110,198.90$ 2,076,570.00$ 2,049,352.81$ 2,072,400.01$ 2,244,851.30$ 2,097,471.18$ 2,059,738.79$ 2,049,519.57$ 2,078,132.01$ 2,057,380.53$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42,046.80 15,742.08 352,373.63 47,959.00 30,943.40 14,062.43 72,496.15 156,360.85 47,478.37 27,537.30 28,394.13 46,606.93 36,226.81
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,035,847.54$ 2,033,953.38$ 2,091,290.64$ 2,062,239.90$ 2,045,626.60$ 2,035,290.38$ 1,999,903.86$ 2,088,490.45$ 2,049,992.81$ 2,032,201.49$ 2,021,125.44$ 2,031,525.08$ 2,021,153.72$
Restricted Fund
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 245,423.14$ 211,909.71$ 207,473.93$ 246,420.51$ 175,292.50$ 187,238.26$ 254,353.75$ 250,825.36$ 247,341.32$ 242,817.35$ 217,540.67$ 215,003.52$ 204,767.65$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,811.02 185,452.70 58,942.60 825,722.49 135,627.31 83,116.05 10,389.86 6,869.12 802,018.45 25,579.88 30,183.82 3,977.00 35,852.62
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 294,234.16$ 397,362.41$ 266,416.53$ 1,072,143.00$ 310,919.81$ 270,354.31$ 264,743.61$ 257,694.48$ 1,049,359.77$ 268,397.23$ 247,724.49$ 218,980.52$ 240,620.27$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 82,324.45 189,888.48 19,996.02 896,850.50 123,681.55 16,000.56 13,918.25 10,353.16 806,542.42 50,856.56 32,720.97 14,212.87 38,556.71
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 211,909.71$ 207,473.93$ 246,420.51$ 175,292.50$ 187,238.26$ 254,353.75$ 250,825.36$ 247,341.32$ 242,817.35$ 217,540.67$ 215,003.52$ 204,767.65$ 202,063.56$
Development Fund
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96,279.28$ 96,174.13$ 96,174.13$ 94,677.99$ 94,466.34$ 95,797.92$ 96,471.53$ 96,471.53$ 97,118.31$ 96,808.31$ 97,447.41$ 98,095.80$ 99,596.28$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 207.85 - 1,003.86 332.03 1,331.58 1,041.94 - 646.78 - 1,188.15 648.39 1,500.48 385.12
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96,487.13$ 96,174.13$ 97,177.99$ 95,010.02$ 95,797.92$ 96,839.86$ 96,471.53$ 97,118.31$ 97,118.31$ 97,996.46$ 98,095.80$ 99,596.28$ 99,981.40$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 313.00 - 2,500.00 543.68 - 368.33 - - 310.00 549.05 - - -
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96,174.13$ 96,174.13$ 94,677.99$ 94,466.34$ 95,797.92$ 96,471.53$ 96,471.53$ 97,118.31$ 96,808.31$ 97,447.41$ 98,095.80$ 99,596.28$ 99,981.40$
Endowment Fund
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (1,411.20)$ -$ -$ -$ -$ -$ -$ -$ (500.00)$ -$ -$ -$ -$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,411.20 - 231.30 5,961.00 - - - 7,612.73 6,074.00 - 1,800.00 - -
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -$ -$ 231.30$ 5,961.00$ -$ -$ -$ 7,612.73$ 5,574.00$ -$ 1,800.00$ -$ -$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - - 231.30 5,961.00 - - - 8,112.73 5,574.00 - 1,800.00 - -
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -$ -$ -$ -$ -$ -$ -$ (500.00)$ -$ -$ -$ -$ -$
Unexpended Plant Fund
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 237,006.39$ 237,006.39$ 237,006.39$ 297,979.39$ 292,912.27$ 47,979.39$ 108,952.39$ 108,952.39$ 108,952.39$ 169,925.39$ 169,925.39$ 169,925.39$ 229,891.91$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - - 60,973.00 - 5,067.12 60,973.00 - - 60,973.00 - - 60,972.00 -
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 237,006.39$ 237,006.39$ 297,979.39$ 297,979.39$ 297,979.39$ 108,952.39$ 108,952.39$ 108,952.39$ 169,925.39$ 169,925.39$ 169,925.39$ 230,897.39$ 229,891.91$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - - - 5,067.12 250,000.00 - - - - - - 1,005.48 -
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 237,006.39$ 237,006.39$ 297,979.39$ 292,912.27$ 47,979.39$ 108,952.39$ 108,952.39$ 108,952.39$ 169,925.39$ 169,925.39$ 169,925.39$ 229,891.91$ 229,891.91$
Investment in Plant
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - - - - - - - - - - - - -
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - - - - - - - - - - - - -
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$
Plant Fund
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,730,890.49$ 2,720,247.99$ 2,611,459.64$ 2,495,463.61$ 2,478,983.96$ 3,016,316.67$ 2,432,777.39$ 1,736,218.44$ 922,319.20$ 486,435.16$ 226,157.28$ 274,249.77$ 222,365.58$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - - - - 574,830.66 302,557.98 - - - 168,310.04 222,867.98 107,647.07 135,645.06
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,730,890.49$ 2,720,247.99$ 2,611,459.64$ 2,495,463.61$ 3,053,814.62$ 3,318,874.65$ 2,432,777.39$ 1,736,218.44$ 922,319.20$ 654,745.20$ 449,025.26$ 381,896.84$ 358,010.64$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,642.50 108,788.35 115,996.03 16,479.65 37,497.95 886,097.26 696,558.95 813,899.24 435,884.04 428,587.92 174,775.49 159,531.26 267,775.84
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,720,247.99$ 2,611,459.64$ 2,495,463.61$ 2,478,983.96$ 3,016,316.67$ 2,432,777.39$ 1,736,218.44$ 922,319.20$ 486,435.16$ 226,157.28$ 274,249.77$ 222,365.58$ 90,234.80$
All Funds
Beginning Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 402,793.53$ 372,539.77$ 324,086.73$ 650,718.99$ 416,350.97$ 603,870.33$ 500,392.05$ 252,193.20$ 692,611.46$ 458,898.86$ 443,546.88$ 294,768.39$ 458,488.24$
Add Receipts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,215,386.13$ 1,381,920.13$ 2,215,226.13$ 3,431,468.31$ 2,106,981.70$ 2,611,864.82$ 2,183,221.21$ 3,532,562.02$ 3,773,048.36$ 2,304,339.65$ 1,314,941.74$ 1,429,700.52$ 1,336,268.88$
Total Available . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,618,179.66$ 1,754,459.90$ 2,539,312.86$ 4,082,187.30$ 2,523,332.67$ 3,215,735.15$ 2,683,613.26$ 3,784,755.22$ 4,465,659.82$ 2,763,238.51$ 1,758,488.62$ 1,724,468.91$ 1,794,757.12$
Less Disbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,245,639.89$ 1,430,373.17$ 1,888,593.87$ 3,665,836.33$ 1,919,462.34$ 2,715,343.10$ 2,431,420.06$ 3,092,143.76$ 4,006,760.96$ 2,319,691.63$ 1,463,720.23$ 1,265,980.67$ 1,592,691.12$
Ending Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 372,539.77$ 324,086.73$ 650,718.99$ 416,350.97$ 603,870.33$ 500,392.05$ 252,193.20$ 692,611.46$ 458,898.86$ 443,546.88$ 294,768.39$ 458,488.24$ 202,066.00$
Temporary Investments:
Certificates of Deposit
General Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,899,743.72$ 5,899,743.72$ 5,633,216.47$ 5,633,216.47$ 5,658,374.45$ 5,660,728.54$ 5,024,530.16$ 5,024,530.16$ 5,029,538.27$ 4,761,701.50$ 4,497,739.66$ 4,499,856.45$ 4,192,559.85$
Restricted Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 36,148.47$ 36,148.47$ 36,148.47$ 36,148.47$ 36,148.47$ 36,148.47$ 36,148.47$ 36,148.47$ 36,293.33$ 36,293.33$ 36,293.33$ 36,293.33$ 36,293.33$
Development Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 101,026.90$ 101,026.90$ 101,026.90$ 101,026.90$ 101,536.46$ 101,536.46$ 101,536.46$ 101,536.46$ 101,536.46$ 101,536.46$ 102,158.67$ 102,158.67$ 102,158.67$
Endowment Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 139,520.98$ 112,332.48$ 112,332.48$ 112,332.48$ 112,332.48$ 110,502.35$ 110,532.88$ 110,532.88$ 108,644.25$ 108,644.25$ 108,644.25$ 108,644.25$ 108,644.25$
Unexpend Plant Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -$ -$ -$ -$ 250,000.00$ 250,000.00$ 250,000.00$ 250,000.00$ 250,000.00$ 250,000.00$ 250,000.00$ 250,000.00$ 250,000.00$
R&R Plant Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,127,590.88$ 2,127,590.88$ 2,132,591.83$ 2,132,591.83$ 1,560,670.54$ 1,260,586.92$ 1,053,302.39$ 1,053,302.39$ 1,054,624.72$ 888,523.78$ 670,100.46$ 565,054.11$ 429,420.20$
Total Certificates of Deposit 8,304,030.95$ 8,276,842.45$ 8,015,316.15$ 8,015,316.15$ 7,719,062.40$ 7,419,502.74$ 6,576,050.36$ 6,576,050.36$ 6,580,637.03$ 6,146,699.32$ 5,664,936.37$ 5,562,006.81$ 5,119,076.30$
STAR Ohio Plus . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,569,715.84$ 2,572,159.14$ 2,574,719.23$ 2,977,275.97$ 2,980,340.63$ 2,983,374.62$ 2,986,701.10$ 1,489,164.33$ 1,990,554.78$ 1,493,205.31$ 1,745,469.29$ 1,372,697.71$ 1,374,881.44$
Savings Accounts
General Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 364,332.59$ 364,332.59$ 364,332.59$ 614,579.20$ 614,579.20$ 114,579.20$ 114,801.64$ 114,801.64$ 114,801.64$ 114,898.23$ 114,898.23$ 114,898.23$ 115,004.54$
Endowment Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,871.38$ 30,126.11$ 29,894.81$ 23,946.84$ 23,946.84$ 26,146.84$ 26,164.62$ 33,777.35$ 31,252.35$ 31,292.42$ 29,492.42$ 29,492.42$ 29,546.76$
Unexpend Plant Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 145,760.50$ 145,760.50$ 145,760.50$ 145,851.37$ 145,851.37$ 145,851.37$ 145,954.29$ 145,954.29$ 145,954.29$ 146,140.31$ 146,140.31$ 146,140.31$ 146,405.12$
Total Savings Accounts 512,964.47$ 540,219.20$ 539,987.90$ 784,377.41$ 784,377.41$ 286,577.41$ 286,920.55$ 294,533.28$ 292,008.28$ 292,330.96$ 290,530.96$ 290,530.96$ 290,956.42$
Total Cash and Temporary Investments: 11,759,251.03$ 11,713,307.52$ 11,780,742.27$ 12,193,320.50$ 12,087,650.77$ 11,189,846.82$ 10,101,865.21$ 9,052,359.43$ 9,322,098.95$ 8,375,782.47$ 7,995,705.01$ 7,683,723.72$ 6,986,980.16$ 54
Belmont CollegeRevenue and Expenditures
for the Month Ending
June 30, 2018
(General Fund)
Final Actual % of Final Original Actual % of Budget
Actual to Date Actual Budget to Date to Date
REVENUE
Board of Regents $4,868,018 $4,868,018 100.0% $4,511,429 $4,496,526 99.7%
State Dept of Educ $0 $0 0.0% $0 $0 0.0%
Tuition $2,755,414 $2,755,414 100.0% $2,855,356 $2,624,598 91.9%
Other Student Fees $2,269,823 $2,269,823 100.0% $2,466,950 $1,703,401 69.0%
Sales and Service $0 $0 0.0% $0 $0 0.0%
Miscellaneous $104,570 $104,570 100.0% $117,500 $132,827 113.0%
TOTAL REVENUE $9,997,825 $9,997,825 100.0% $9,951,235 $8,957,352 90.0%
EXPENDITURES
Instructional $3,628,501 $3,628,501 100.0% $3,972,307 $3,286,809 82.7%
Public Services 4,141 $4,141 100.0% 6,732 5,593 83.1%
Academic Support 727,484 $727,484 100.0% 886,825 756,489 85.3%
Student Services 507,330 $507,330 100.0% 569,082 553,042 97.2%
Institutional Support 2,952,515 $2,952,515 100.0% 3,166,572 3,098,067 97.8%
Oper/Maint Plant 1,030,614 $1,030,614 100.0% 1,104,717 897,266 81.2%
Financial Aid 419,801 $419,801 100.0% 458,000 434,439 94.9%
TOTAL EXPENDITURES $9,270,385 $9,270,385 100.0% $10,164,235 $9,031,704 88.9%
DIFFERENCE $727,440 $727,440 ($213,000) ($74,353)
BOARD APPROPRIATIONS
Budget Stabilization Funds 213,000 $74,353
- -
12/12 = 100.0%
2017-20182016-2017
55
Belmont CollegeSalaries, Benefits, Operating Expenses
for the Month Ending
June 30, 2018
(General Fund)
Salaries Benefits Operations TOTAL
Budget YTD Budget YTD Budget YTD Budget YTD
Actual Actual Pct Actual Actual Pct Actual Actual Pct Actual Actual Pct
Instruction 17-18 3,006,111 2,433,724 81.0% 708,490 660,549 93.2% 257,706 192,536 74.7% 3,972,307 3,286,809 82.7%
16-17 2,760,412 2,760,412 100.0% 657,216 657,216 100.0% 210,872 210,872 100.0% 3,628,501 3,628,501 100.0%
15-16 3,519,423 3,519,423 100.0% 643,424 643,424 100.0% 193,554 193,554 100.0% 4,356,401 4,356,401 100.0%
14-15 2,990,713 2,990,713 100.0% 652,806 652,806 100.0% 183,682 183,682 100.0% 3,827,201 3,827,201 100.0%
13-14 2,781,988 2,781,988 100.0% 710,218 710,218 100.0% 174,804 174,804 100.0% 3,667,011 3,667,011 100.0%
12-13 3,021,897 3,021,897 150000.0% 784,706 784,706 100.0% 168,883 168,883 100.0% 3,975,485 3,975,485 100.0%
Public Service 17-18 1,500 3,000 200.0% 232 1,182 509.6% 5,000 1,410 28.2% 6,732 5,593 83.1%
16-17 - - 0.0% - - 0.0% 4,141 4,141 100.0% 4,141 4,141 100.0%
15-16 1,500 1,500 0.0% 242 242 0.0% 3,090 3,090 100.0% 4,832 4,832 100.0%
14-15 - - 0.0% - - 0.0% 2,477 2,477 100.0% 2,477 2,477 100.0%
13-14 3,000 3,000 100.0% 495 495 100.0% 2,488 2,488 100.0% 5,983 5,983 100.0%
12-13 6,000 6,000 100.0% 1,612 1,612 100.0% 4,573 4,573 100.0% 12,185 12,185 100.0%
Academic Support 17-18 567,516 486,144 85.7% 179,553 152,831 85.1% 139,756 117,515 84.1% 886,825 756,489 85.3%
16-17 446,777 446,777 100.0% 147,004 147,004 100.0% 133,703 133,703 100.0% 727,484 727,484 100.0%
15-16 469,538 469,538 100.0% 147,716 147,716 100.0% 64,191 64,191 100.0% 681,445 681,445 100.0%
14-15 917,493 917,493 100.0% 282,352 282,352 100.0% 137,780 137,780 100.0% 1,337,625 1,337,625 100.0%
13-14 1,085,979 1,085,979 100.0% 345,853 345,853 100.0% 149,577 149,577 100.0% 1,581,409 1,581,409 100.0%
12-13 1,091,200 1,091,200 100.0% 347,899 347,899 100.0% 152,044 152,044 100.0% 1,591,143 1,591,143 100.0%
Student Services 17-18 402,967 386,148 95.8% 118,265 121,742 102.9% 47,850 45,152 94.4% 569,082 553,042 97.2%
16-17 362,957 362,957 100.0% 114,126 114,126 100.0% 30,248 30,248 100.0% 507,330 507,330 100.0%
15-16 384,475 384,475 100.0% 125,159 125,159 100.0% 20,638 20,638 100.0% 530,272 530,272 100.0%
14-15 395,583 395,583 100.0% 119,656 119,656 100.0% 23,652 23,652 100.0% 538,891 538,891 100.0%
13-14 432,573 432,573 100.0% 158,772 158,772 100.0% 23,327 23,327 100.0% 614,672 614,672 100.0%
12-13 690,449 690,449 100.0% 262,538 262,538 100.0% 46,078 46,078 100.0% 999,066 999,066 100.0%
Inst'l Support 17-18 1,479,410 1,430,069 96.7% 420,257 404,028 96.1% 1,266,905 1,263,970 99.8% 3,166,572 3,098,067 97.8%
16-17 1,419,727 1,419,727 100.0% 416,028 416,028 100.0% 1,116,759 1,116,759 100.0% 2,952,515 2,952,515 100.0%
15-16 1,503,843 1,503,843 100.0% 417,533 417,533 100.0% 1,093,927 1,093,927 100.0% 3,015,303 3,015,303 100.0%
14-15 1,431,544 1,431,544 100.0% 485,497 485,497 100.0% 1,049,090 1,049,090 100.0% 2,966,131 2,966,131 100.0%
13-14 1,733,111 1,733,111 100.0% 543,104 543,104 100.0% 932,428 932,428 100.0% 3,208,643 3,208,643 100.0%
12-13 1,769,771 1,769,771 100.0% 575,262 575,262 100.0% 1,179,370 1,179,370 100.0% 3,524,404 3,524,404 100.0%
Oper/Maint Plant 17-18 379,326 341,495 90.0% 134,282 75,943 56.6% 591,109 479,829 81.2% 1,104,717 897,266 81.2%
16-17 378,054 378,054 100.0% 112,956 112,956 100.0% 539,603 539,603 100.0% 1,030,614 1,030,614 100.0%
15-16 362,126 362,126 100.0% 115,919 115,919 100.0% 520,890 520,890 100.0% 998,934 998,934 100.0%
14-15 338,622 338,622 100.0% 122,216 122,216 100.0% 563,743 563,743 100.0% 1,024,581 1,024,581 100.0%
13-14 397,193 397,193 100.0% 147,708 147,708 100.0% 494,965 494,965 100.0% 1,039,865 1,039,865 100.0%
12-13 404,647 404,647 100.0% 155,084 155,084 100.0% 561,969 561,969 100.0% 1,121,700 1,121,700 100.0%
Financial Aid 17-18 458,000 434,439 94.9% 458,000 434,439 94.9%
16-17 419,801 419,801 100.0% 419,801 419,801 100.0%
15-16 413,923 413,923 100.0% 413,923 413,923 100.0%
14-15 410,506 410,506 100.0% 410,506 410,506 100.0%
13-14 547,866 547,866 100.0% 547,866 547,866 100.0%
12-13 490,383 490,383 100.0% 490,383 490,383 100.0%
TOTAL 17-18 5,836,830 5,080,579 87.0% 1,561,079 1,416,274 90.7% 2,766,326 2,534,851 91.6% 10,164,235 9,031,704 88.9%
16-17 5,367,927 5,367,927 100.0% 1,447,330 1,447,330 100.0% 2,455,128 2,455,128 100.0% 9,270,385 9,270,385 100.0%
15-16 6,240,904 6,240,904 100.0% 1,449,993 1,449,993 100.0% 2,310,213 2,310,213 100.0% 10,001,111 10,001,110 100.0%
14-15 6,073,954 6,073,954 100.0% 1,662,527 1,662,527 100.0% 2,370,931 2,370,931 100.0% 10,107,414 10,107,413 100.0%
13-14 6,433,845 6,433,845 100.0% 1,906,150 1,906,150 100.0% 2,325,455 2,325,455 100.0% 10,665,451 10,665,450 100.0%
12-13 6,983,964 6,983,964 100.0% 2,127,102 2,127,102 100.0% 2,603,301 2,603,301 100.0% 11,714,367 11,714,367 100.0%
56
Belmont CollegeFund Balance Report
FYE June 30, 2018
(General Fund)
General Fund
Total Appropriated Balance Appropriated Balance
Board Appropriated Date Amount 06/30/17 FY 2017-18 Expended 06/30/18
Administrative Info System 7/04,'05,'09,'10,'8/12 523,808 31,992.44 - - 31,992.44
Be Connected Initiative 7/15,'10/15 760,414 151,078.12 - 151,078.12 0.00
Budget Stabilization 8/10,'11,'12,'13 1,050,000 1,050,000.00 - 74,352.54 975,647.46
Capital Equipment Replacement 7/04,'05,'06,'07,'09,'10,'11,'8/12,'13,'9/14 1,494,166 17,156.85 - 1,624.80 15,532.05
Childcare Center Subsidy 08/13 90,000 16,425.25 - - 16,425.25
Classroom Renovations 7/04,'05,'06,'07,'09,'10,'11,'8/12 507,111 78,036.07 - 4,320.21 73,715.86
Deferred Maintenance 7/09, '8/10,',11'12,'9/14 432,781 54,371.09 - - 54,371.09
Energy Projects 7/07, '8/10,'12 306,602.77 3,842.89 - - 3,842.89
Faculty & Staff Compensation 3/18 670,274 - 670,274.00 157,009.00 513,265.00
Fire Sciences Training Grant/Match 3/17 2,100 80.60 - - 80.60
H R Initiatives 7/08, 8/10,'11,'12,'9/14 20,000 20,000.00 - - 20,000.00
Health Sciences Building 6/12 1,100,000 168,423.70 - - 168,423.70
Network Infrastructure Project 05/17 400,000 400,000.00 - 399,821.59 178.41
Off Campus Centers Start Up 7/06,'07,'09,'10,'8/12 76,713 6,159.90 - - 6,159.90
Replacement Of Vehicles 7/05,'06,'07,8/10,'11'12'13,'9/14 253,327 20,759.50 - - 20,759.50
Satellite, Software, Calculators 1996 98,000 23,768.39 - - 23,768.39
Science & Engineering Upgrades 8/12 100,000 44,593.21 - 2,094.41 42,498.80
Trustees Scholarship Extension 10/13 50,000 4,034.00 - - 4,034.00
Voluntary Resolution Agreement 01/18 25,000 - 25,000.00 10,860.00 14,140.00
TOTAL 2,090,722.01 695,274.00 801,160.67 1,984,835.34
Total Appropriated Balance Appropr/Repayment Balance
Start Up Fund Date Amount 06/30/17 FY 2017-18 Expended 06/30/18
Board Appr Start Up Fund 6/00,7/05,'06,'07,'08,'8/12 1,085,954 97,600.18 - - 97,600.18
Fiscal Year Appropriated Repayment Expended Balance
FY 1999-00 $200,000.00 $0.00 $23,667.57 $176,332.43
Summary of Expended - Start Up Fund FY 2000-01 $0.00 $12,000.00 $22,877.25 $165,455.18
Hobart Institute 14,964.27 FY 2001-02 $0.00 $100,000.00 $13,132.18 $252,323.00
Microsoft 31,949.82 FY 2002-03 $0.00 $100,000.00 $44,561.14 $307,761.86
CISCO 127,554.53 FY 2003-04 $0.00 $30,000.00 $99,473.76 $238,288.10
MOLO 3,133.78 FY 2004-05 $0.00 $30,000.00 $93,098.12 $175,189.98
ARCH 83,441.26 FY 2005-06 $20,000.00 $30,000.00 $25,575.62 $199,614.36
Student Success 38,527.00 FY 2006-07 $150,000.00 $0.00 $109,070.68 $240,543.68
Leadership Institute 19,309.00 FY 2007-08 $150,000.00 $0.00 $121,603.27 $268,940.41
Program Development 207,198.60 FY 2008-09 $105,000.00 $0.00 $138,677.58 $235,262.83
PN / Evening-Weekend 247,631.83 FY 2009-10 $100,000.00 $0.00 $132,796.92 $202,465.91
Cyber Security 8,981.46 FY 2010-11 $0.00 $0.00 $21,133.02 $181,332.89
BPR Distance Learning 47,327.17 FY 2011-12 $0.00 $0.00 $40,286.91 $141,045.98
Energy Institute 153,282.29 FY 2012-13 $58,954.02 $0.00 24,313.30 $175,686.70
Networking 5,052.83 FY 2013-14 $0.00 $0.00 63,122.25 $112,564.45
Total Start Up Fund 988,353.84 FY 2014-15 $0.00 $0.00 14,964.27 $97,600.18
FY 2015-16 $0.00 $0.00 - $97,600.18
FY 2016-17 $0.00 $0.00 - $97,600.18
Total $783,954.02 $302,000.00 $988,353.84 $97,600.18
57
Belmont CollegeFund Balance Report
FYE June 30, 2018
(Unexpended Plant Fund)
Unexpended--Plant Fund
Total Appropriated Balance Appropriated Balance
Board Appropriated Date Amount 06/30/17 FY 2017-18 Expended 06/30/18
Health Science Center 01/14 1,500,000 8,710.97 - - 8,710.97
Main Renovations Phase 1 01/14 404,507 19,811.98 - - 19,811.98
Main Renovations Phase 2 01/14, 9/16 760,142 2,593.53 - 1,005.48 1,588.05
NC Renovations Phase 1 01/14, 9/16 350,000 100,000.00 - - 100,000.00
TOTAL APPROPRIATED 131,116.48 - 1,005.48 130,111.00
UnAppropriated Income
Capital Component of the Operating Subsidy 244,535.62 251,650.41 - - 496,186.03
TOTAL 382,766.89 - 1,005.48 626,297.03
Repair & Replacement Plant Fund
Total Appropriated Balance Appropriated Balance
Board Appropriated Date Amount 06/30/17 FY 2017-18 Expended 06/30/18
FY17 Main Building Improvements 9/16 5,291,073 4,845,463.18 - 4,346,987.18 498,476.00
TOTAL 5,291,073 4,845,463.18 - 4,346,987.18 498,476.00
UnAppropriated Income
Investment Income - Certificates of Deposit 6,768.14 14,410.86 - - 21,179.00
TOTAL 4,859,874.04 - 4,346,987.18 519,655.00
58
TAB D-2 CONSENT AGENDA
Monitoring Activities
Success in Subsequent College Level Course Work
59
AGENDA ITEM D-2: SUCCESS IN SUBSEQUENT COLLEGE-LEVEL COURSE WORK BOARD OF TRUSTEES MEETING: JULY 26, 2018
Evaluating success in entry level college gatekeeper courses for students who have previously completed one or
more developmental courses allows faculty and staff to evaluate student learning in developmental education courses, and to evaluate current program guided pathway course completion rates. The Ohio Department of Higher Education (ODHE) and the Higher Education Information System (HEI) track student success in entry level college gatekeeper courses subsequent to completing developmental education course work. “Success Points” are awarded to the college for students, previously enrolled in one or more developmental education courses, who successfully complete entry level college gatekeeper courses. Success points earned for entry level college gatekeeper courses, completed successfully after exiting the developmental education program, contribute to Belmont’s State Share of Instruction (SSI) funding.
This report focuses on the student completion rates for eight entry level college gatekeeper courses after the developmental education course work: Composition I, Composition II, Experiencing Literature, Allied Health Math, College Business Math, Statistics, Technical Math, and College Algebra.
Presentation of Data
The first chart, Success rates in subsequent college-level courses, 2017/2018, displays successful completions (i.e.
grades of “A,” “B,” “C,” and “D”), non-successful completions (i.e. grades of “F” and “W”- withdrawals), and percentages of successful completions and non-successful completions for the most recent academic year. Data are aggregated by term. These data represent the grades of 400 Belmont students who were enrolled in and successfully completed one or more developmental education courses during 2016/2017 and subsequently enrolled in one of the eight entry level college gatekeeper courses during the following year. “Subsequent enrollments” are based on enrollments during summer, fall and spring terms of the 2017/2018 academic year.
60
Chart I, Success rates in subsequent college-level courses, 2017/2018
The graphic representation in Chart I indicates that the rate of successful completion was highest in summer term
at 83%. The failure rate (grade of “F”) was highest in fall semester at 18%. The withdrawal rate was highest in the spring semester at 7%. Overall, this year, there are 1% less withdrawals than last year. The number of successes decreased overall by 3% and the number of failures increased by 4% from last year.
Chart II, Success in subsequent college-level courses, by course, 2017/2018, shows the individual course completion
rates aggregated for the year, followed by Table I, Comparison of success rates in 2016/2017 and 2017/2018.
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
70.0%
80.0%
90.0%
100.0%
Successful Non-successful Witndrawals
Summer
Fall
Spring
Grades #
Passes
%
Passes
#
Failing
%
Failing
#
Withdrawn
%
Withdrawn Total
Summer
2017
45 83% 8 15% 1 2% 54
Fall
2017
129 77% 30 18% 9 5% 168
Spring
2018
147 82% 19 11% 12 7% 178
Total 321 80% 57 14% 22 6% 400
61
Chart II, Success in 8 subsequent college-level courses by course, 2017/2018
Table I, Comparison of success rates 2016/2017 and 2017/2018
The data in the second chart suggest that when percentages of successful completions are reported by course and aggregated for the year, Composition II , College Business Math, and Statistics had the highest success rates overall, followed by Technical Math, College Algebra, and Allied Health Math. The lowest success rate was in Comp I where 73% of students were successful, 22% were not successful, and 5% of students withdrew. In the Experiencing Literature and Technical Math courses the success rates decreased by 10% this year. The withdrawal rate increased this year by 8% in the Experiencing Literature course. However, all courses except Comp I exceeded the benchmarked success rate of 75%. Overall, the student withdrawal rate has improved by 1%.
Grades # Passes % Passes # Failing %
Failing
#
Withdrawn
%
Withdrawn Total
Comp I 102 73% 31 22% 7 5% 140
Comp II 8 89% 1 11% 0 0% 9
Experiencing Lit. 10 77% 1 8% 2 15% 13
Allied Health Math 69 80% 12 14% 5 6% 86
College Bus. Math 15 88% 1 6% 1 6% 17
Statistics 90 88% 8 8% 4 4% 102
Technical Math 11 84% 1 8% 1 8% 13
College Algebra 16 80% 2 10% 2 10% 20
Total 321 80% 57 14% 22 6% 400
Grades % Passes % Failing % Withdrawn
2016/17 2017/18 2016/17 2017/18 2016/17 2017/18
Comp I 81% 73% 12% 22% 7% 5%
Comp II 88% 89% 6% 11% 7% 0%
Experiencing Lit. 87% 77% 7% 8% 7% 15%
Allied Health Math 81% 80% 10% 14% 9% 6%
College Bus. Math 85% 88% 8% 6% 6% 6%
Statistics 85% 88% 10% 8% 4% 4%
Technical Math 94% 84% 0% 8% 6% 8%
College Algebra 78% 80% 9% 10% 13% 10%
Total 83% 80% 10% 14% 7% 6%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
CompI
CompII
Exper.Lit.
Allied HealthMath
Coll. Bus.Math
Statistics TechMath
CollegeAlgebra
Withdrawn
Non Success (F)
Success (A, B,C, D)
62
2017/2018 Conclusions and Targets for Improvement
Student completion of entry level college gatekeeper courses after taking one or more developmental education courses is a key to evaluating the effectiveness of developmental education courses and also to evaluate the rate at which students are staying on and succeeding in their selected program guided pathways. Success in these courses leads to a higher probability of pathway and program completion.
The college is hovering at an average success rate in the entry level college gatekeeper courses of approximately 75%. Data from the current year shows improved success and withdrawal rates for some of the courses. However, variances of increased or decreased success rates from year to year are normal. Considering a 75% averaged benchmarked success rate, if we bring in 300 new students to the college who take one or more developmental education courses, 75 will get stuck at the entry level gatekeeper courses due to withdrawal or failure and are at risk of never getting any further in their chosen college pathway. Once “off-pathway” a student is at risk of leaving the college.
The new benchmark for the guided pathways model will be “equal to or greater than 80%.” It is not unusual that many pathway colleges are experiencing course success rates of 80% or more. While 75% is a very good success rate when we compare ourselves to the other two-year colleges in Ohio (OACC data from the SSLI Institutes) that are also attempting to implement the Guided Pathway Model, it is nevertheless not the expected outcome once we move to higher levels of pathway implementation.
Priority projects embedded in the College Completion Plan and the College Strategic Plan that are part of the college process to attain higher levels of guided pathway implementation (and that will enhance course/program completions and college retention rates) are implementing the:
- Multiple Variables Placement Model - Co-Requisite Developmental Education Model - Ohio Math Pathways - College Retention Plan
These projects are scheduled for design and implementation over the next two years.
63
TAB E CONSENT AGENDA
Board Items
64
TAB E-1 CONSENT AGENDA
Board Items
Election of Board Officers
65
AGENDA ITEM E-1: ELECTION OF BOARD OFFICERS FOR 2018 - 2019 Board of Trustees Meeting Date: July 26, 2018
The Board will conduct the annual election of officers as stipulated in the Board of Trustees Policy Manual. The
following officers should be elected:
1) Chairman 2) Vice-Chairman 3) Secretary 4) Treasurer
RECOMMENDATION: Recommended that the Board of Trustees elect the officers listed above.
SUBMITTED BY: Elizabeth F. Gates, Chair
66
TAB E-2 CONSENT AGENDA
Board Items
Heritage Tree Nominations
67
AGENDA ITEM: E-2 – HERITAGE TREE NOMINATIONS BOARD OF TRUSTEES MEETING DATE: JULY 26, 2018
The leaves on the Heritage Tree bear the names of those individuals who have made extraordinary contributions to
Belmont College. This tree celebrates our history and honors those groups and individuals who have contributed to the
creation, growth, development, and spirit of the College. These individuals have provided leadership through the Board
of Trustees and the administration, they have been employed as faculty and staff and they have shaped Belmont College
into the institution it is today. Their names are etched on this tree as a dedication to the heritage they have provided us
as we look forward toward a strong and successful tomorrow.
The Board of Trustees will consider nominations for induction into the Heritage Tree 2018.
SUBMITTED BY: Elizabeth F. Gates, Chair
68
TAB E-3 CONSENT AGENDA
Board Items
Establish Board of Trustees Meeting Schedule for
2018 - 2019
69
AGENDA ITEM E-3: ESTABLISH BOARD OF TRUSTEES MEETING SCHEDULE FOR 2018 - 2019 Board of Trustees Meeting Date: July 26, 2018
The Board will create the annual schedule of meetings for the period of August 2018 to July 2019. Currently, the
monthly Board of Trustees meetings occur on the fourth Thursday of each month. Shown below is the recommended
schedule for board meetings for the period of August 2018 through July 2019:
Recommended 2018 - 2019 Board of Trustees Meeting Schedule
August 18, 2018 – Board Retreat
September 27, 2018
October 25, 2018
December 6, 2018
January 24, 2019
February 28, 2019
March 28, 2019 – Harrison County
April 25, 2019 – Monroe County
May 23, 2019
June 27, 2019
July 25, 2019
RECOMMENDATION: It is recommended that the Board of Trustees approve a schedule for future meeting dates for the
period of August 2018 to July 2019.
SUBMITTED BY: Elizabeth F. Gates, Chair
70