budgetwebprod.cotc.edu/depts/documents/fy17 cotc proposed... · 2016-05-17 · and recreational...

81
Newark Coshocton Knox Pataskala cotc.edu 2016-2017 Budget The mission of Central Ohio Technical College is to meet the technical education and training needs of students and employers in the area. Where education works

Upload: others

Post on 10-Aug-2020

2 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Newark • Coshocton • Knox • Pataskala cotc.edu

2016-2017 BudgetThe mission of Central Ohio Technical College

is to meet the technical education and training

needs of students and employers in the area.

Where education works

Page 2: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Proposed Budget Fiscal Year 2016-2017

PRESIDENT

Bonnie L. Coe, Ph.D.

BOARD OF TRUSTEES

John F. Hinderer, Chair Robert A. Montagnese, Vice Chair

Steven A. Cohen Mark R. Ramser

Barry M. Riley Cheryl L. Snyder

Marion M. Sutton Sarah R. Wallace

Billie J. Zimmers J. Gilbert Reese, Trustee Emeritus

Page 3: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

BUDGET OVERVIEW . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1

PROPOSED INSTRUCTIONAL & GENERAL BUDGET . . . . . . . . . . . . . . . . . 3

COMPARATIVE BUDGET . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4

ANALYSIS OF BUDGET CHANGES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5

PROPOSED REVENUE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7

A. ENROLLMENT HEADCOUNT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10A. ENROLLMENT FTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11B. PROPOSED TUITION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

COMPENSATION INVESTMENT PROPOSAL . . . . . . . . . . . . . . . . . . . . . . . . . . 20

PROPOSED EXPENDITURE DETAIL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21

FUNCTIONAL CLASSIFICATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42

PROPOSED CAPITAL PROJECTS LIST . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44

PROPOSED COTC DEVELOPMENT FUND BUDGET . . . . . . . . . . . . . . . . . . . 46

APPENDIX A: PROPOSED COLLABORATION AGREEMENT BETWEEN THE OHIO STATE UNIVERSITY AND CENTRAL OHIO TECHNICAL COLLEGE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A-1

CENTRAL OHIO TECHNICAL COLLEGE

Table of Contents

Page 4: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CENTRAL OHIO TECHNICAL COLLEGE

Fiscal Year 2016-2017

Budget Overview

This document presents the projected unrestricted sources of funds and expenditures of the Central Ohio Technical College Budget for the fiscal year beginning July 1, 2016, and ending June 30, 2017 (FY2017). The Budget of $25,514,214 was developed to support the priorities of the College Board of Trustees and is consistent with its strategic plan, Focusing on our purpose, 2014 – 2018.

Focusing on our purpose states COTC’s overall mission to meet the technical education and training needs of students and employers in the area. Properly aligning our budget resources with our strategic priorities will ensure that the College can continue to provide quality education, service to our communities, and contributions to the economic development of our area. To that end, the strategic plan was used to guide the effective allocation of resources and to produce the FY2017 budget.

COTC continues to face some critical changes to its environment as it developed the FY2017 budget. While legislative themes of affordable tuition, student loan debt concerns, and the demand for efficiency continue, two-year sector challenges of declining enrollment and the new dynamics of College Credit Plus added to a challenging financial picture. The two-year sector has been experiencing declining enrollments since 2012, and we expect that trend to continue into this next year. Additionally, new student enrollments have shifted increasingly from ‘regular’ students to College Credit Plus students. College Credit Plus currently provides a viable fiscal model but different funding models result in less revenues and less costs. Lastly, the legislature has mandated frozen tuition in return for increased state support. In response to all of these factors, the college has developed the FY17 budget with reduced revenue expectations from tuition and fees. On a positive note, COTC continues to perform well under the new performance-based formula that provides the state share of instruction funding (SSI). With the increases by the state for SSI as well as the college’s good performance, COTC will receive a significant increase from the previous year.

Even in a challenging year, COTC recognizes that its investment in human resources is at the base of the organization’s success. To keep the college’s expenses in line with declining revenues and to provide competitive salary increases for staff, full-time faculty and part-time faculty, numerous budgetary adjustments have been made. Part-time faculty and overload costs have been reduced in response to the decline in enrollment and the shift to College Credit Plus students. Also as a result of the shift in the cost-share arrangement, COTC will benefit by less

1

Page 5: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

expenses in shared departments. Capital budgets have been thoroughly analyzed and have been reduced. However, sufficient allocations have been made to keep up with the facility and technology needs of the campus. Lastly, non-personnel operating budgets have been cut by $150,000 to bring the FY2017 budget into balance. While the college has not been able to invest heavily in new initiatives, the FY2017 budget is a solid spending plan that will allow the college to continue to meet its mission.

The FY17 budget sustains the College’s commitment to technical education and COTC continues to be highly aligned with local employers’ needs and economic development goals. The college has protected the core of its academic programming and the resources necessary to promote it.

COTC is committed to providing access to quality education for all those who seek it, recognizing their diversity and needs. The College has worked hard to remain in the lower quartile of two-year peer colleges in terms of its tuition level and hasn’t raised tuition five out of the last ten years. The Next Generation Challenge scholarship campaign has made available a record number of scholarship dollars to further assist students with the cost of attending college.

COTC is student centered. The College is committed to providing a learner-centered environment offering quality instruction, resources and services while presenting challenging opportunities for the continued growth, development and success of our students. In addition, the College assists students in clarifying their lifelong goals, fostering entrepreneurship, developing interpersonal skills and maximizing their potential. Ohio has adopted a new funding formula that directly rewards outcomes of student success. COTC has performed well under this new formula but must be diligent in continuing to seek improvements in all aspects of the student experience.

Lastly, Central Ohio Technical College continues to value its partnership with the Ohio State University at Newark. For reasons of efficiency and economy, the College continues to explore ways to further the partnership with Ohio State to meet the diverse higher educational needs of our service area. A major project is occurring on the campus that involve the collaboration of the two schools. A remodel in Adena Hall is in design and nearing construction to expand wellness and recreational needs of students, staff and faculty. This project will address a long standing need on the campus – enriching the student experience. A robust cost-shared capital budget has been maintained in the FY17 budget that continues to support the technology infrastructure of the campus, as well as preserving the physical plant through repairs and maintenance.

Approval of the Budget by the Board of Trustees constitutes authority for the administration to expend funds within the total dollar limit of the budget. The President of the College is authorized to make budget adjustments as needed to meet the goals of the College, in accordance with the policies and rules of the College Board of Trustees and the Ohio Board of Regents.

2

Page 6: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

REVENUES

Operating Revenues

Tuition and Fees 12,673,586Sales and Services of Educational Departments 148,193Auxiliary Enterprises 13,757Other Operating Revenue 65,251

Total Operating Revenues $12,900,786

EXPENSES

Operating Expenses

Education and General Instructional 11,163,641 Public Service 182,538 Academic Support 1,648,780 Student Services 3,944,288 Institutional Support 5,118,444 Operation and Maintenance of Plant 2,280,150 General Overhead 1,168,363Auxiliary Enterprises 8,010

Total Operating Expenses $25,514,214

NON-OPERATING REVENUES

State Appropriations 12,510,428Interest Income 103,000

Net Non-operating Revenues $12,613,428

VARIANCE $0

CENTRAL OHIO TECHNICAL COLLEGEProposed I & G Budget Statement

Fiscal Year 2016-2017

3

Page 7: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

2015-16 2016-17 Increase PercentBudget Proposed (Decrease) Inc/(Dec)

REVENUESOperating Revenues

Tuition and Fees 13,934,890 12,673,586 (1,261,304) -9.1%Sales and Services of Educational Departments 172,975 148,193 (24,782) -14.3%Auxiliary Enterprises 45,392 13,757 (31,635) -69.7%Other Operating Revenue 68,315 65,251 (3,064) -4.5%

Total Operating Revenues $14,221,572 $12,900,786 ($1,320,786) -9.3%

EXPENSESOperating Expenses

Education and General Instructional 11,270,645 11,163,641 (107,004) -0.9% Public Service 160,697 182,538 21,841 13.6% Academic Support 1,667,582 1,648,780 (18,801) -1.1% Student Services 3,917,078 3,944,288 27,209 0.7% Institutional Support 5,112,956 5,118,444 5,487 0.1% Operation and Maintenance of Plant 2,411,280 2,280,150 (131,130) -5.4% General Overhead 1,244,468 1,168,363 (76,105) -6.1%Auxiliary Enterprises 9,023 8,010 (1,013) -11.2%

Total Operating Expenses $25,793,729 $25,514,214 ($279,515) -1.1%

NON-OPERATING REVENUES

State Appropriations 11,507,157 12,510,428 1,003,271 8.7%Interest Income 65,000 103,000 38,000 58.5%

Net Non-operating Revenues $11,572,157 $12,613,428 $1,041,271 9.0%

EXCESS OF REVENUES OVER/(UNDER) EXPENDITURES $0 $0 $0

CENTRAL OHIO TECHNICAL COLLEGEComparative Budget 2015-2016 vs 2016-2017

4

Page 8: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CENTRAL OHIO TECHNICAL COLLEGE 2015-2016 to 2016-2017

Analysis of Operating Budget Changes

OPERATING REVENUES Tuition and Fees

• Decrease in tuition and fee revenue due to enrollment decline plus additional College Credit Plus waivers

Sales and Services of Educational Departments

• Decrease in Knox building rental income Auxiliary Enterprises

• Decrease in auxiliary revenue from food service commissions revenue change OPERATING EXPENDITURES Overall

• Effect of shift in cost-share agreement due to changing enrollment trends between COTC and Ohio State Newark

• Includes merit based salary increase for staff • Includes increase for student wages

Instructional

• Increase in compensation per COTC – Faculty Union contract • Part-time faculty pay increases • Reduction in part-time faculty budgets due to enrollment decline • Decrease in contract training budgets • Elimination of four vacant faculty positions • Natural Science faculty position increase from 9 to 12 months

Public Service

• Increase in staff costs for WDIC

5

Page 9: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Academic Support

• Academic Affairs operating budget reductions • FY16 position effects

Student Services

• Increase in College Credit Plus book costs • Student Success Liaison position changes • Gateway and recruitment operating budget reductions

Institutional Support

• Reassign Digital Media Technician to cost-shared • Reductions and changes to Technology Services software maintenance costs • Establish contingency for Fair Labor Standards Act • Membership fee reductions

Plant

• Elimination of vacant custodial positions and offset for contracted cleaning

General Overhead

• Decrease in capital funding to meet campus needs for ITS and Facilities NON-OPERATING REVENUES State Subsidy

• Reflects expected increase from the State Interest Income

• Increase in interest income

6

Page 10: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CENTRAL OHIO TECHNICAL COLLEGEFiscal Year 2016-2017

Proposed Budgeted Revenue

OPERATING REVENUES Tuition and Fees Instructional and General 12,537,064 Acceptance Fee 115,000 High School Tuition Reduction (20,000) College Credit Plus Reduction (1,076,042) Other Fees Fines and Penalties 25,000 Non-Resident Fees 70,000 Proficiency Fee 2,000 Tuition Payment Plan Fee 25,000 Transcript Fee 5,500 Ammunition Fee 15,000 EMT Fee 3,440 Nursing Fee 424,000 Surgical Tech Fee 12,068 Heavy Equipment Fee 113,500 WDIC Non-Credit Training Revenue 422,056 Subtotal 12,673,586 Sales and Services of Educational Departments 148,193 Auxiliary Enterprises 13,757 Other Operating Revenue 65,251 TOTAL OPERATING REVENUES 12,900,786 50.6%

NON-OPERATING REVENUES State Appropriations 12,510,428 Interest Income 103,000 TOTAL NON-OPERATING REVENUES 12,613,428 49.4%

GRAND TOTAL $25,514,214 100.0%

7

Page 11: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

43.9

%46

.1%

43.3

%37

.9%

36.1

%35

.9%

42.0

%43

.1%

44.6

%49

.0%

53.0

%49

.8%

54.1

%

59.8

%62

.4%

62.6

%56

.6%

55.6

%54

.0%

49.7

%3.

1%4.

1%

2.6%

2.3%

1.5%

1.5%

1.4%

1.3%

1.4%

1.3%

0

5,00

0,00

0

10,0

00,0

00

15,0

00,0

00

20,0

00,0

00

25,0

00,0

00

30,0

00,0

00

2007

-08

2008

-09

2009

-10

2010

-11

2011

-12

2012

-13

2013

-14

2014

-15

2015

-16

2016

-17

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EB

udge

ted

Rev

enue

Fi

scal

Yea

rs 2

008-

2017

STA

TE S

UB

SID

Y &

AC

CES

SST

UD

ENT

FEES

OTH

ER

8

Page 12: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

90-9

191

-92

92-9

393

-94

94-9

595

-96

96-9

732

07.6

3541

.537

81.4

3,84

43,

435

3,31

231

53.4

5035

5595

5994

5999

5573

5270

5154

3,09

4 3,

105

3,58

9

4,35

6 4,

515

4,26

0

3,77

1 3,

640

3,53

7 3,

530

3,52

0

2,06

5.8

2,12

2.6

2,49

5.7

3,09

8.0

3,18

4.4

2,91

5.5

2,24

6.9

2,16

1.1

2,08

4.0

1,94

4.9

1,91

5.7

0

500

1,00

0

1,50

0

2,00

0

2,50

0

3,00

0

3,50

0

4,00

0

4,50

0

5,00

0

06-0

707

-08

08-0

909

-10

10-1

111

-12

12-1

313

-14

14-1

515

-16

16-1

7Pr

ojec

ted

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

E

Com

paris

on o

f Hea

dcou

nt to

FTE

(A

utum

n O

nly)

Hea

dcou

nt

FTE

*Sem

este

r Co

nver

sion

9

Page 13: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

14SM 14AU 15SP 15SM 15AU 16SP 16SM 16AU 17SP

Newark CampusRegular 1,282 2,119 1,946 1,067 1,910 1,723 1,035 1,853 1,671 CCP - A 171 52 154 264 75 141 647 83 155 CCP - B - 70 61 - 95 69 - 105 76 CCP - C 10 66 52 6 66 56 7 73 62 Total 1,463 2,307 2,213 1,337 2,146 1,989 1,689 2,112 1,964

Virtual CampusRegular 1,081 1,509 1,318 862 1,324 1,135 836 1,284 1,101 CCP - C 14 72 99 8 145 153 9 160 168 Total 1,095 1,581 1,417 870 1,469 1,288 845 1,444 1,269

Coshocton CampusRegular 134 205 177 108 201 184 105 195 178 CCP - A 53 - 63 78 27 15 108 30 17 CCP - B - - - - - - - - - CCP - C 2 14 5 3 47 35 3 52 39 Total 189 219 245 189 275 234 216 276 233

Knox CampusRegular 186 265 222 108 230 196 105 223 190 CCP - A 130 79 68 187 102 46 129 112 51 CCP - B - - 9 - 41 35 - 45 39 CCP - C - 26 23 - 38 33 - 42 36 Total 316 370 322 295 411 310 234 422 316

Pataskala CampusRegular 209 270 279 223 329 263 216 319 255 CCP - A 798 44 42 590 128 - 358 141 - CCP - B - - - - 16 20 - 18 22 CCP - C 3 11 10 1 16 12 1 18 13 Total 1,010 325 331 814 489 295 575 495 290

Total HeadcountRegular 2,029 3,137 2,837 1,747 2,800 2,517 1,695 2,716 2,441 CCP - A 1,152 175 327 1,107 332 202 1,242 365 222 CCP - B - 70 70 - 152 124 - 167 136 CCP - C 20 157 162 18 252 236 20 277 260 Total* 3,262 3,537 3,383 2,871 3,530 3,043 2,955 3,520 3,024

* Total is unduplicated for student types Percent to last year's actuals 2.9% -0.3% -0.6%

Central Ohio Technical CollegeBudgeted Enrollment Projections - Headcount

FY15 Actuals FY 16 Actuals FY17 Budget

10

Page 14: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

14SM 14AU 15SP 15SM 15AU 16SP 16SM 16AU 17SP

Newark CampusRegular 600.8 1,136.6 1,035.9 488.5 989.5 898.2 473.8 959.8 871.3 CCP - A 43.2 10.4 34.3 70.0 15.4 34.2 171.6 16.9 37.6 CCP - B - 15.8 13.5 - 18.7 14.2 - 20.5 15.6 CCP - C 4.3 25.1 22.3 1.5 26.0 21.3 1.7 28.6 23.5 Total 648.3 1,187.9 1,105.9 560.0 1,049.5 967.9 647.0 1,025.8 948.0

Virtual CampusRegular 356.7 511.6 436.4 293.2 427.6 371.4 284.4 414.8 360.2 CCP - C 3.7 22.2 29.8 2.3 37.1 41.3 2.6 40.8 45.5 Total 360.4 533.8 466.2 295.5 464.7 412.7 286.9 455.5 405.7

Coshocton CampusRegular 52.1 95.0 78.6 41.3 90.2 82.0 40.0 87.5 79.5 CCP - A 13.5 - 13.5 18.9 5.4 3.7 26.1 5.9 4.1 CCP - B - - - - - - - - - CCP - C 0.4 4.1 1.0 0.7 22.1 15.6 0.8 24.3 17.1 Total 66.0 99.1 93.2 60.8 117.7 101.3 66.9 117.7 100.8

Knox CampusRegular 79.0 117.1 100.3 44.6 93.8 77.7 43.3 91.0 75.4 CCP - A 42.9 17.9 13.6 62.8 24.8 7.9 43.3 27.3 8.7 CCP - B - - 1.8 - 8.4 7.0 - 9.2 7.7 CCP - C - 17.7 18.0 - 21.0 20.1 - 23.1 22.1 Total 121.9 152.7 133.7 107.4 148.0 112.7 86.6 150.6 113.8

Pataskala CampusRegular 58.4 95.8 118.1 75.3 120.2 108.0 73.0 116.6 104.8 CCP - A 164.4 11.5 10.2 122.7 36.8 - 74.5 40.5 - CCP - B - - - - 3.2 4.0 - 3.5 4.4 CCP - C 0.9 3.2 3.3 0.3 4.9 3.6 0.3 5.4 4.0 Total 223.7 110.4 131.6 198.2 165.0 115.6 147.8 165.9 113.1

Total FTERegular 1,147.0 1,956.1 1,769.4 942.8 1,721.2 1,537.3 914.5 1,669.6 1,491.2 CCP - A 264.0 39.8 71.6 274.4 82.4 45.8 315.5 90.6 50.4 CCP - B - 15.8 15.3 - 30.3 25.2 - 33.3 27.7 CCP - C 9.3 72.3 74.4 4.8 111.0 101.9 5.3 122.1 112.1 Total* 1,420.4 2,084.0 1,930.6 1,222.0 1,944.9 1,710.2 1,235.3 1,915.7 1,681.4

Percent to last year's actuals 1.1% -1.5% -1.7%

Central Ohio Technical CollegeBudgeted Enrollment Projections - FTE

FY15 Actuals FY 16 Actuals FY17 Budget

11

Page 15: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

New

ark

Cam

pus

54%

Virt

ual C

ampu

s24

%

Cos

hoct

on C

ampu

s6%

Kno

x C

ampu

s7%

Pata

skal

a C

ampu

s9%

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EPr

ojec

ted

FY20

17 F

TE

by

Cam

pus

12

Page 16: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Trad

ition

al S

tude

nts

84%

Col

lege

Cre

dit P

lus -

A10

%

Col

lege

Cre

dit P

lus -

B1%

Col

lege

Cre

dit P

lus -

C5%

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EPr

ojec

ted

FY20

17 F

TE

by

Stud

ent T

ype

13

Page 17: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CENTRAL OHIO TECHNICAL COLLEGE TUITION INCREASE

FISCAL YEAR 2016-2017

The cost of tuition has been a critical point in legislative discussion. We are not recommending a tuition increase for the 2016-2017 fiscal year. Factors which affected this decision:

* Tuition and fees are frozen in the FY16 State of Ohio biennial budget bill. We have built a budget under that mandate.

* The college has not increased tuition and fees for five of the last ten fiscal years in compliance and cooperation with the state of Ohio legislature.

14

Page 18: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

FY15

/16

Per

Cre

dit

Ann

ualiz

ed H

our

Fees

C

appe

dFe

esFY

15/

16/U

ncap

ped

Ohi

o St

ate

New

ark

Low

er L

evel

7,14

0$

297.

50$

12

-18

Rho

des S

tate

4,80

6$

160.

20$

U

ncap

ped

Cin

cinn

ati S

tate

4,71

8$

157.

27$

U

ncap

ped

Star

k St

ate

4,60

8$

153.

60$

U

ncap

ped

Zane

Sta

te4,

596

$

15

3.20

$

Unc

appe

dN

orth

Cen

tral

4,48

8$

149.

60$

U

ncap

ped

Terr

a St

ate

4,46

1$

148.

70$

U

ncap

ped

Bel

mon

t Tec

h4,

409

$

14

6.97

$

Unc

appe

dH

ocki

ng T

ech

4,39

0$

182.

92$

12

-18

Mar

ion

Tech

4,38

2$

168.

54$

13

-16

Was

hing

ton

Stat

e 4,

340

$

14

4.67

$

Unc

appe

dC

entr

al O

hio

Tec

hnic

al C

olle

ge4,

296

$

17

9.00

$

12-1

5So

uthe

rn S

tate

4,23

2$

141.

07$

U

ncap

ped

Cla

rk S

tate

4,

195

$

13

9.83

$

Unc

appe

dC

olum

bus S

tate

4,07

8$

135.

93$

U

ncap

ped

NO

TE

: Fu

ll-tim

e Fe

es a

s sho

wn

incl

ude

all m

anda

tory

tuiti

on-r

elat

ed fe

es a

t the

15

cred

it-ho

ur lo

ad.

TE

CH

NIC

AL

& C

OM

MU

NIT

Y C

OL

LE

GE

SA

nnua

lized

Fee

Com

pari

son

FY 2

015-

2016

(as o

f Aut

umn

2015

)

15

Page 19: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Sum

mer

201

6A

utum

n 20

16Sp

ring

201

7Su

mm

er 2

017

TO

TA

L

Inst

ruct

iona

l Fee

720,

713

3,77

1,83

63,

308,

488

1,72

4,78

59,

525,

821

Gen

eral

Fee

227,

871

1,19

2,37

11,

045,

916

545,

085

3,01

1,24

3

Subt

otal

948,

583

4,96

4,20

74,

354,

403

2,26

9,87

012

,537

,064

Mis

cella

neou

s Fee

s:

Fine

s and

Pen

altie

s25

,000

Non

-res

iden

t Fee

70,0

00A

ccep

tanc

e Fe

e11

5,00

0Pr

ofic

ienc

y Fe

e2,

000

Tuiti

on P

aym

ent P

lan

Serv

ice

Fee

25,0

00Tr

ansc

ript F

ee5,

500

Am

mun

ition

Fee

15,0

00N

ursi

ng C

ours

e/Te

stin

g Fe

e42

4,00

0Su

rgic

al T

ech

Fee

12,0

68EM

T Fe

e3,

440

Hea

vy E

quip

men

t Fee

113,

500

WD

IC N

on-C

redi

t Tra

inin

g R

even

ue42

2,05

6

Subt

otal

1,23

2,56

4

Hig

h Sc

hool

Stu

dent

Fee

Red

uctio

n(2

0,00

0)

Col

lege

Cre

dit P

lus R

educ

tion

(1,0

76,0

42)

TO

TA

L$1

2,67

3,58

6

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

Fee

Rev

enue

Pro

ject

ion

16

Page 20: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CENTRAL OHIO TECHNICAL COLLEGEPercentage Fee Increase HistoryAcademic Percentage

Year Increase1996-1997 4.70%1997-1998 3.00%1998-1999 2.90%1999-2000 0.00%2000-2001 -5.00%2001-2002 8.00%Spring 2002 6.00%2002-2003 4.00%2003-2004 9.81%2004-2005 3.70%2005-2006 3.90%Spring 2006 2.10%2006-2007 4.20%2007-2008 0.00%2008-2009 0.00%2009-2010 0.00%Winter 2010 3.50%2010-2011 3.50%2011-2012 3.30%Spring 2012 1.81%2012-2013 3.70%2013-2014 2.20%2014-2015 0.00%2015-2016 0.00% 2016-2017 0.00%

17

Page 21: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

(1) (2)Per Credit Instructional General

Hour Fee Fee TOTAL1 136.00 43.00 179.002 272.00 86.00 358.003 408.00 129.00 537.004 544.00 172.00 716.005 680.00 215.00 895.006 816.00 258.00 1,074.007 952.00 301.00 1,253.008 1,088.00 344.00 1,432.009 1,224.00 387.00 1,611.0010 1,360.00 430.00 1,790.0011 1,496.00 473.00 1,969.0012 1,632.00 516.00 2,148.0013 1,632.00 516.00 2,148.0014 1,632.00 516.00 2,148.0015 1,632.00 516.00 2,148.0016 1,632.00 516.00 2,148.0017 1,632.00 516.00 2,148.0018 1,632.00 516.00 2,148.0019 1,768.00 559.00 2,327.0020 1,904.00 602.00 2,506.00

other instructional support such as computer labs, library, etc.

CENTRAL OHIO TECHNICAL COLLEGEProposed Schedule of Instructional & General Fees

Fiscal Year 2016-2017

($115.00 per credit hour out of state surcharge for non-residents of Ohio)

1. Instructional Fee - For educational and associated operational support of institution

2. General Fee - For non-instructional services such as buildings and grounds and

18

Page 22: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Acceptance Fee $80.00

"On-Demand" Transcripts $15.00

Diploma Replacement Fee $20.00

Fingerprinting Fee $25 - $60

Academic Assessment Test Fee $5.00 - $50.00

Proficiency Fee $30.00

Portfolio Fee $75.00

Tuition Payment Plan (TPP) Service Fee $21.00/$27.00

Reenrollment Fee $55.00

Late TPP Fee/Late Payment Fee $15.00-$30.00

Security & Maintenance Fee $16 per term*

EMS/Paramedic Course Fees $100.00 - $250.00

Law Enforcement Ammunition Fee $250.00

Nursing Course/Testing Fees $20.00 - $325.00

Surgical Tech Course/Testing Fees $30.00 - $275.00

Heavy Equipment Fees $1,750.00 - $3,200.00

SENIOR CITIZENS - NON CREDIT - no charge -

*Proposed new fee beginning Autumn 2016. This fee will only be implemented if it is also adopted by

Ohio State Newark.

CENTRAL OHIO TECHNICAL COLLEGESchedule of Fees

Fiscal Year 2016-2017

19

Page 23: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CENTRAL OHIO TECHNICAL COLLEGE Proposed Staff and Faculty Compensation Investments

Fiscal Year 2016 – 2017 SALARY INCREASES Employee Group Salary Pool Expense (Salary & Benefits) Staff COTC Non-Cost Shared 3% $ 147,719 Cost-shared TBD $ 109,732

Subtotal $257,451

Faculty

Full-time TBD $170,093 Part-time 3% $ 95,556 Subtotal $265,649 Students 4% $ 18,987 GRAND TOTAL $542,087 NOTE: Central Ohio Technical College’s compensation philosophy provides a market‐based, performance‐driven framework for compensation; all recommended increases must be based on performance, market, and equity considerations. The compensation process should be utilized to inspire achievement and to reinforce performance and accountability. For Staff, there are no minimum or across‐the‐board increases. Full-time faculty salary increase pool and distribution are governed by the Agreement between Central Ohio Technical College and the United Faculty/Central Ohio Technical College, AFT/OFT. Part-time faculty are paid per contact hour based upon degree level in accordance with the following: Associates or less = $30.75, Bachelors = $35.75, Masters = $42.00, and Doctorate = $42.25. New part-time faculty rates are effective Autumn 2016.

20

Page 24: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Aca

dem

y of

Com

pute

rIn

stitu

te fo

r T

otal

STEM

and

an

d B

usin

ess

Publ

ic S

ervi

ces

Inst

ruct

iona

lA

rts &

Sci

ence

sTe

chno

logi

esH

ealth

Sci

ence

san

d Sa

fety

Mis

cella

neou

sSu

ppor

tPE

RSO

NN

EL

Sala

ries

2,92

7,65

7

1,00

9,69

4

2,71

7,76

1

92

4,11

2

(112

,230

)

7,

466,

994

B

enef

its71

0,52

3

26

5,92

1

78

7,24

5

248,

747

65

2

2,01

3,08

8

Subt

otal

3,63

8,18

0

1,27

5,61

4

3,50

5,00

7

1,

172,

859

(111

,578

)

9,

480,

082

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

339,

825

55,2

25

715,

650

24

2,32

5

297,

784

1,

650,

809

Eq

uipm

ent &

Sof

twar

e5,

150

1,

200

17

,000

4,40

0

5,

000

32,7

50

Su

btot

al34

4,97

5

56

,425

73

2,65

0

246,

725

30

2,78

4

1,68

3,55

9

Gra

nd T

otal

$3,9

83,1

55$1

,332

,039

$4,2

37,6

57$1

,419

,584

$191

,206

$11,

163,

641

SUM

MA

RY

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L S

UPP

OR

T B

UD

GE

T

21

Page 25: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Engl

ish

&So

cial

& B

ehav

iora

lB

iolo

gica

l & P

hysi

cal

Pre-

Col

lege

Com

mun

icat

ion

Mat

hem

atic

sSc

ienc

esSc

ienc

esPE

RSO

NN

EL

Sala

ries

91,2

29

627,

039

501,

873

586,

036

760,

914

Ben

efits

14,5

97

151,

389

111,

263

156,

825

176,

220

Subt

otal

105,

826

778,

429

613,

135

742,

861

937,

135

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

6,15

0

10,5

50

9,20

0

8,

900

49

,000

Equi

pmen

t & S

oftw

are

-

-

-

-

-

Su

btot

al6,

150

10

,550

9,

200

8,90

0

49,0

00

Gra

nd T

otal

$111

,976

$788

,979

$622

,335

$751

,761

$986

,135

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L B

UD

GE

T

STE

M a

nd A

rts &

Sci

ence

s

Page

1 o

f 3

22

Page 26: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Engi

neer

ing

Elec

trica

lM

echa

nica

lA

rchi

tect

ural

Civ

il En

gine

erin

gTe

chno

logy

Engi

neer

ing

Tech

Engi

neer

ing

Tech

Engi

neer

ing

Tech

Tech

nolo

gyPE

RSO

NN

EL

Sala

ries

32,3

56

61,0

64

84,7

18

107,

589

57,8

82

B

enef

its5,

177

17

,439

27

,730

28

,875

18

,931

Subt

otal

37,5

33

78,5

03

112,

448

136,

465

76,8

13

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

-

4,

250

3,50

0

8,

000

4,

850

Eq

uipm

ent &

Sof

twar

e-

850

-

300

500

Subt

otal

-

5,

100

3,50

0

8,

300

5,

350

Gra

nd T

otal

$37,

533

$83,

603

$115

,948

$144

,765

$82,

163

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L B

UD

GE

T

STE

M a

nd A

rts &

Sci

ence

s

Page

2 o

f 3

23

Page 27: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Tot

alA

pplie

d Te

chM

anuf

actu

ring

Hea

vyST

EM

and

Art

sEl

ectri

cal

Engi

neer

ing

Tech

Equi

pmen

tan

d Sc

ienc

esPE

RSO

NN

EL

Sala

ries

-

16

,957

-

2,92

7,65

7

Ben

efits

-

2,

077

-

71

0,52

3

Su

btot

al-

19,0

34

-

3,

638,

180

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

65,0

00

40,4

25

130,

000

339,

825

Equi

pmen

t & S

oftw

are

-

3,

500

-

5,

150

Su

btot

al65

,000

43

,925

13

0,00

0

34

4,97

5

Gra

nd T

otal

$65,

000

$62,

959

$130

,000

$3,9

83,1

55

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L B

UD

GE

T

STE

M a

nd A

rts &

Sci

ence

s

Page

3 o

f 3

24

Page 28: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Tot

al A

cade

my

Bus

ines

sIn

form

atio

nC

ulin

ary

Dig

ital M

edia

of C

ompu

ter

and

Man

agem

ent

Acc

ount

ing

Tech

nolo

gySc

ienc

eD

esig

nB

usin

ess T

echn

olog

ies

PER

SON

NE

LSa

larie

s33

1,68

2

11

5,67

9

20

0,54

0

83

,878

277,

914

1,

009,

694

B

enef

its99

,851

27

,526

52,5

24

24,4

88

61

,533

26

5,92

1

Su

btot

al43

1,53

2

14

3,20

4

25

3,06

4

10

8,36

6

33

9,44

7

1,27

5,61

4

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

10,0

50

5,25

0

4,05

0

19,8

00

16

,075

55

,225

Equi

pmen

t & S

oftw

are

-

20

0

1,

000

-

-

1,

200

Su

btot

al10

,050

5,

450

5,

050

19

,800

16,0

75

56,4

25

Gra

nd T

otal

$441

,582

$148

,654

$258

,114

$128

,166

$355

,522

1,33

2,03

9

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L B

UD

GE

T

Aca

dem

y of

Com

pute

r an

d B

usin

ess T

echn

olog

ies

25

Page 29: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Rad

iolo

gic

Scie

nce

Hea

lthT

otal

Hea

lthTe

chno

logy

DM

SSu

rg T

ech

Serv

ices

Nur

sing

PN

Nur

sing

Nur

sing

NA

Scie

nces

PER

SON

NE

LSa

larie

s21

0,71

7

168,

595

145,

676

11,9

34

24

8,32

5

1,

932,

514

-

2,

717,

761

B

enef

its61

,142

49

,718

46,1

09

1,

909

76

,538

55

1,82

9

-

78

7,24

5

Su

btot

al27

1,85

9

218,

313

191,

785

13,8

43

32

4,86

3

2,

484,

343

-

3,

505,

007

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

19,4

00

20,0

00

28

,200

20,0

00

8,

850

482,

700

13

6,50

0

71

5,65

0

Eq

uipm

ent &

Sof

twar

e3,

000

-

1,

000

-

4,00

0

9,

000

-

17

,000

Su

btot

al22

,400

20

,000

29,2

00

20

,000

12,8

50

491,

700

13

6,50

0

73

2,65

0

Gra

nd T

otal

$294

,259

$238

,313

$220

,985

$33,

843

$337

,713

$2,9

76,0

43$1

36,5

00$4

,237

,657

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L B

UD

GE

T

Hea

lth S

cien

ces

26

Page 30: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Tot

al

Crim

inal

Just

ice/

Fire

Fo

rens

icH

uman

Early

Chi

ldho

odIn

stitu

te fo

r Pu

blic

EMT

Law

Enf

orce

men

tSc

ienc

eSc

ienc

eSe

rvic

esEd

ucat

ion

Serv

ice

& S

afet

yPE

RSO

NN

EL

Sala

ries

165,

032

252,

293

57,0

81

36,0

95

31

0,87

3

10

2,73

9

924,

112

Ben

efits

38,1

66

66

,885

18

,781

14

,131

81,3

97

29

,387

248,

747

Subt

otal

203,

198

319,

177

75,8

62

50,2

26

39

2,27

0

13

2,12

6

1,17

2,85

9

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

77,7

00

65

,260

42

,900

17

,800

31,9

15

6,

750

24

2,32

5

Eq

uipm

ent &

Sof

twar

e4,

400

-

-

-

-

-

4,

400

Su

btot

al82

,100

65,2

60

42,9

00

17,8

00

31

,915

6,75

0

246,

725

Gra

nd T

otal

$285

,298

$384

,437

$118

,762

$68,

026

$424

,185

$138

,876

$1,4

19,5

84

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L B

UD

GE

T

Inst

itute

for

Publ

ic S

ervi

ces a

nd S

afet

y

27

Page 31: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Com

mun

icat

ion

W.D

.I.C

. Non

-Fa

culty

Fa

culty

T

otal

R

esou

rce

Cen

ter

Cre

dit T

rain

ing

Dev

elop

men

tR

edis

tribu

tion

Mis

cella

neou

sPE

RSO

NN

EL

Sala

ries

66,2

00

-

-

(178

,430

)

(1

12,2

30)

Ben

efits

6,84

8

-

-

(6

,196

)

65

2

Subt

otal

73,0

48

-

-

(184

,626

)

(1

11,5

78)

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

2,00

0

253,

234

25,2

50

17

,300

29

7,78

4

Eq

uipm

ent &

Sof

twar

e-

-

-

5,00

0

5,

000

Subt

otal

2,00

0

253,

234

25,2

50

22

,300

30

2,78

4

Gra

nd T

otal

$75,

048

$253

,234

$25,

250

($16

2,32

6)$1

91,2

06

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STR

UC

TIO

NA

L B

UD

GE

T

Mis

cella

neou

s

28

Page 32: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Con

fere

nce

Non

-Cre

dit

Tot

al

Serv

ices

Trai

ning

Publ

ic S

ervi

cePE

RSO

NN

EL

Sala

ries

20,8

71

83

,740

104,

611

B

enef

its9,

720

33

,373

43,0

93

Su

btot

al30

,591

117,

113

14

7,70

4

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

(16,

875)

19,0

00

2,

125

Eq

uipm

ent &

Sof

twar

e-

32

,709

32,7

09

Su

btot

al(1

6,87

5)

51

,709

34,8

34

Gra

nd T

otal

$13,

716

$168

,822

$182

,538

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D P

UB

LIC

SE

RV

ICE

BU

DG

ET

29

Page 33: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CO

TCC

ST

otal

A

cade

mic

Acc

redi

tatio

nC

aree

r A

cade

mic

App

licat

ion

NC

S &

CS

Aca

dem

icA

dmin

& A

sses

smen

tSe

rvic

esD

ivis

ion

Supp

ort

Libr

ary

Col

lege

ASP

IRE

Supp

ort

PER

SON

NE

LSa

larie

s46

5,12

7

-

28

,516

354,

008

67

,524

149,

733

11,0

00

1,07

5,90

8

B

enef

its19

7,06

9

-

9,

995

96

,727

17

,385

46,2

22

1,76

0

36

9,15

8

Subt

otal

662,

196

-

38,5

11

45

0,73

5

84,9

08

19

5,95

5

12

,760

1,

445,

066

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

8,63

0

12,7

50

4,74

2

25,9

50

61,5

00

71

,015

16

,000

20

0,58

7

Equi

pmen

t & S

oftw

are

-

-

-

-

2,50

0

62

8

-

3,12

8

Su

btot

al8,

630

12

,750

4,

742

25

,950

64

,000

71,6

42

16,0

00

203,

715

Gra

nd T

otal

$670

,826

$12,

750

$43,

254

$476

,685

$148

,908

$267

,597

$28,

760

$1,6

48,7

80

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D A

CA

DE

MIC

SU

PPO

RT

BU

DG

ET

30

Page 34: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NC

SN

CS

Gat

eway

:G

atew

ay:

Gat

eway

:G

atew

ay:

NC

SC

osho

cton

Kno

x N

ewar

kC

osho

cton

Kno

xPa

task

ala

Rec

ruitm

ent

Rec

ruitm

ent

Rec

ruitm

ent

PER

SON

NE

LSa

larie

s93

5,31

4

114,

986

14

5,29

0

15

2,14

4

-

-

-

B

enef

its36

5,34

0

37,4

55

48,9

71

50,5

15

-

-

-

Subt

otal

1,30

0,65

4

15

2,44

1

194,

261

202,

659

-

-

-

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

102,

663

7,

300

8,65

6

8,95

0

28

7,54

6

79,8

82

79,8

12

Eq

uipm

ent &

Sof

twar

e-

-

-

-

-

-

-

Subt

otal

102,

663

7,

300

8,65

6

8,95

0

28

7,54

6

79,8

82

79,8

12

Gra

nd T

otal

$1,4

03,3

16$1

59,7

41$2

02,9

17$2

11,6

09$2

87,5

46$7

9,88

2$7

9,81

2

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D S

TU

DE

NT

SE

RV

ICE

S B

UD

GE

T

Page

1 o

f 3

31

Page 35: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NC

SN

CS

Cam

pus

CS

Pata

skal

a Eg

gFi

nanc

ial

NC

SC

OTC

A

cces

sSt

uden

tR

ecru

itmen

tD

rop

Aid

Com

men

cem

ent

Orie

ntat

ion

Com

mitt

eeLi

fe A

dmin

PER

SON

NE

LSa

larie

s-

-

237,

625

-

1,01

8

-

125,

764

Ben

efits

-

-

10

1,18

5

-

41

-

49,5

82

Su

btot

al-

-

338,

810

-

1,05

8

-

175,

345

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

80,8

12

5,00

0

16

,706

54

,200

-

25

,000

14

,897

Equi

pmen

t & S

oftw

are

-

-

-

-

-

-

-

Su

btot

al80

,812

5,

000

16,7

06

54,2

00

-

25,0

00

14,8

97

Gra

nd T

otal

$80,

812

$5,0

00$3

55,5

16$5

4,20

0$1

,058

$25,

000

$190

,243

Page

2 o

f 3

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D S

TU

DE

NT

SE

RV

ICE

S B

UD

GE

T

32

Page 36: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CS

CS

Stud

ent

NC

ST

otal

Sp

orts

&Su

cces

sC

S Te

stin

g C

osho

cton

CS

Dis

abili

tyC

olle

geSt

uden

tO

rgan

izat

ions

Skill

sC

ente

rG

EDSe

rvic

esC

redi

t Plu

sSu

ppor

tPE

RSO

NN

EL

Sala

ries

45,4

66

258,

319

56

,064

-

10

2,52

2

-

2,

174,

512

B

enef

its5,

923

69,9

53

13,2

72

-

37,6

05

-

77

9,84

1

Su

btot

al51

,388

32

8,27

3

69,3

36

-

140,

127

-

2,95

4,35

3

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

46,0

56

9,41

4

2,

301

1,

225

4,59

6

13

5,00

0

97

0,01

4

Eq

uipm

ent &

Sof

twar

e-

34

9

19,0

50

-

522

-

19,9

21

Su

btot

al46

,056

9,

763

21,3

51

1,22

5

5,

118

135,

000

989,

935

Gra

nd T

otal

$97,

444

$338

,036

$90,

687

$1,2

25$1

45,2

45$1

35,0

00$3

,944

,288

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D S

TU

DE

NT

SE

RV

ICE

S B

UD

GE

T

Page

3 o

f 3

33

Page 37: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NC

S &

CS

NC

SN

CS

NC

S &

CS

CS

NC

S &

CS

Inst

itutio

nal

Boa

rd o

fG

over

nmen

tal

Bus

ines

s &St

aff

Exec

utiv

e O

ffice

Dev

elop

men

tTr

uste

esR

elat

ions

Fina

nce

Dev

elop

.PE

RSO

NN

EL

Sala

ries

319,

922

94,5

56

-

114,

540

31

0,29

9

-

Ben

efits

117,

972

35,6

31

-

44,8

49

196,

551

-

Su

btot

al43

7,89

4

13

0,18

7

-

15

9,38

9

506,

850

-

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

150,

200

25,8

10

16

,475

24

,999

97

,350

5,

390

Equi

pmen

t & S

oftw

are

17,5

00

-

-

5,

000

-

-

Subt

otal

167,

700

25,8

10

16

,475

29

,999

97

,350

5,

390

Gra

nd T

otal

605,

594

$155

,997

$16,

475

$189

,388

$604

,200

$5,3

90

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STIT

UT

ION

AL

SU

PPO

RT

BU

DG

ET

Page

1 o

f 4

34

Page 38: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NC

S &

CS

NC

S &

CS

Hum

anIn

stitu

tiona

l Pl

anni

ng

NC

S &

CS

NC

S &

CS

NC

S &

CS

Res

ourc

esR

esea

rch

Supp

ort

Purc

hasi

ngB

ursa

rA

ccou

ntin

gPE

RSO

NN

EL

Sala

ries

145,

980

166,

259

-

88,7

78

110,

931

13

9,92

1

Ben

efits

55,6

21

63,1

79

-

40,4

37

45,9

40

57,8

14

Su

btot

al20

1,60

1

22

9,43

8

-

12

9,21

5

156,

871

19

7,73

5

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

90,1

24

24,4

50

12

,700

6,

824

8,14

3

48

8,38

8

Equi

pmen

t & S

oftw

are

-

-

-

-

-

-

Subt

otal

90,1

24

24,4

50

12

,700

6,

824

8,14

3

48

8,38

8

Gra

nd T

otal

$291

,725

$253

,888

$12,

700

$136

,039

$165

,014

$686

,122

Page

2 o

f 4

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STIT

UT

ION

AL

SU

PPO

RT

BU

DG

ET

35

Page 39: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NC

S &

CS

CS

Mar

ketin

gC

SC

SC

STe

chno

logy

& P

ublic

Perfo

rmin

gW

elco

me

Serv

ices

CS

Serv

ices

Rel

atio

nsA

rtsC

ente

rC

ente

rTe

leco

mm

.PE

RSO

NN

EL

Sala

ries

627,

321

152,

660

-

22,8

80

30,8

79

-

Ben

efits

215,

380

58,2

94

-

7,14

7

12

,181

-

Su

btot

al84

2,70

1

21

0,95

4

-

30

,027

43

,059

-

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

547,

946

20,8

32

15

,810

67

5

78,4

62

121,

331

Eq

uipm

ent &

Sof

twar

e2,

510

47

7

-

-

17

8

-

Subt

otal

550,

456

21,3

09

15

,810

67

5

78,6

40

121,

331

Gra

nd T

otal

$1,3

93,1

57$2

32,2

62$1

5,81

0$3

0,70

2$1

21,7

00$1

21,3

31

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D IN

STIT

UT

ION

AL

SU

PPO

RT

BU

DG

ET

Page

3 o

f 4

36

Page 40: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Tot

al

Tele

phon

eTe

leph

one

Tele

phon

eIn

stitu

tiona

lC

osho

cton

Kno

xPa

task

ala

Supp

ort

PER

SON

NE

LSa

larie

s-

-

-

2,

324,

925

Ben

efits

-

-

-

950,

995

Su

btot

al-

-

-

3,

275,

920

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

22,2

50

26,7

50

31

,950

1,

816,

859

Equi

pmen

t & S

oftw

are

-

-

-

25,6

65

Subt

otal

22,2

50

26,7

50

31

,950

1,

842,

524

Gra

nd T

otal

$22,

250

$26,

750

$31,

950

$5,1

18,4

44

Fisc

al Y

ear

2016

-201

7

PRO

POSE

D IN

STIT

UT

ION

AL

SU

PPO

RT

BU

DG

ET

Page

4 o

f 4

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

E

37

Page 41: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NC

SN

CS

NC

SN

CS

& C

SC

osho

cton

Kno

xPa

task

ala

CS

CS

Faci

litie

sFa

cilit

ies

Faci

litie

sFa

cilit

ies

Util

ities

Cus

todi

alPE

RSO

NN

EL

Sala

ries

145,

896

88

,522

77

,994

80

,017

-

12

3,17

1

Ben

efits

57,4

99

43

,027

38

,399

39

,116

-

58

,120

Su

btot

al20

3,39

5

131,

550

116,

392

119,

132

-

18

1,29

1

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

51,4

04

16

9,26

0

15

6,44

9

16

1,32

0

344,

964

10

4,92

9

Equi

pmen

t & S

oftw

are

3,64

0

-

-

-

-

-

Su

btot

al55

,043

169,

260

156,

449

161,

320

34

4,96

4

104,

929

Gra

nd T

otal

$258

,438

$300

,810

$272

,841

$280

,452

$344

,964

$286

,220

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D O

PER

AT

ING

& M

AIN

TE

NA

NC

E O

F PL

AN

T B

UD

GE

T

Page

1 o

f 2

38

Page 42: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CS

CS

CS

NC

S H

all

Publ

icT

otal

M

aint

enan

ceG

roun

dsH

ouse

Safe

tyFa

cilit

ies

PER

SON

NE

LSa

larie

s96

,880

75,2

34

-

90

,761

77

8,47

6

Ben

efits

45,4

44

28

,364

-

36,7

15

346,

684

Su

btot

al14

2,32

5

103,

598

-

12

7,47

6

1,12

5,15

9

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

46,1

21

59

,048

30

,000

27

,857

1,

151,

351

Equi

pmen

t & S

oftw

are

-

-

-

-

3,64

0

Su

btot

al46

,121

59,0

48

30,0

00

27,8

57

1,15

4,99

1

Gra

nd T

otal

$188

,445

$162

,647

$30,

000

$155

,333

$2,2

80,1

50

Fisc

al Y

ear

2016

-201

7

PRO

POSE

D O

PER

AT

ING

& M

AIN

TE

NA

NC

E O

F PL

AN

T B

UD

GE

T

Page

2 o

f 2

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

E

39

Page 43: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NC

S &

CS

NC

SN

CS

NC

ST

otal

C

apita

lC

osho

cton

Kno

xPa

task

ala

Gen

eral

Equi

pmen

tC

apita

l Equ

ip.

Cap

ital E

quip

.C

apita

l Equ

ip.

Ove

rhea

dPE

RSO

NN

EL

Sala

ries

-

-

-

-

-

B

enef

its-

-

-

-

-

Subt

otal

-

-

-

-

-

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

936,

663

82

,200

39

,200

11

0,30

0

1,16

8,36

3

Eq

uipm

ent &

Sof

twar

e-

-

-

-

-

Subt

otal

936,

663

82

,200

39

,200

11

0,30

0

1,16

8,36

3

Gra

nd T

otal

$936

,663

$82,

200

$39,

200

$110

,300

$1,1

68,3

63

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D G

EN

ER

AL

OV

ER

HE

AD

BU

DG

ET

40

Page 44: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

CS

Food

Tot

al

Serv

ice

Aux

iliar

yPE

RSO

NN

EL

Sala

ries

-

-

Ben

efits

-

-

Subt

otal

-

-

OPE

RA

TIN

GSu

pplie

s & S

ervi

ces

6,23

0

6,

230

Eq

uipm

ent &

Sof

twar

e1,

780

1,78

0

Subt

otal

8,01

0

8,

010

Gra

nd T

otal

$8,0

10$8

,010

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EFi

scal

Yea

r 20

16-2

017

PRO

POSE

D A

UX

ILIA

RY

EN

TE

RPR

ISE

S B

UD

GE

T

41

Page 45: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Ope

ratio

n &

Inst

ruct

iona

lPu

blic

A

cade

mic

Stud

ent

Inst

itutio

nal

Mai

nten

ance

Gen

eral

Aux

iliar

ySu

ppor

tSe

rvic

eSu

ppor

tSe

rvic

esSu

ppor

tof

Pla

ntO

verh

ead

Ent

erpr

ises

Tot

al%

Sala

ries

7,40

8,69

7$

87,1

11$

98

5,97

3$

1,94

9,12

3$

2,

228,

302

$

756,

134

$

-$

-

$

13

,415

,340

$

52.5

8%B

enef

its2,

013,

088

43

,093

396,

290

77

9,84

1

950,

995

34

6,68

4

-

-

4,52

9,99

1

17.7

5%Pr

ofes

sion

al S

ervi

ces

1,17

0,83

4

-

22

,452

159,

968

21

6,47

7

410,

546

-

4,

628

1,98

4,90

4

7.78

%C

apita

l Equ

ipm

ent

-

-

-

-

226

-

1,

168,

363

-

1,16

8,58

9

4.58

%A

nnua

l Srv

Agr

eem

ents

/Lic

ensi

ng28

,965

-

81

,550

4,00

0

56

8,24

3

-

-

-

682,

758

2.68

%Su

pplie

s19

5,52

5

2,

700

15

,511

169,

245

48

,831

102,

230

-

89

0

534,

932

2.10

%A

dver

tisin

g-

2,25

0

-

46

3,70

4

52,2

10

-

-

-

51

8,16

4

2.

03%

Util

ities

-

-

-

-

-

49

7,76

0

-

-

497,

760

1.9 5

%St

uden

t Wag

es58

,297

-

62

,803

225,

388

96

,623

22,3

42

-

-

465,

453

1.82

%B

ad D

ebts

-

-

-

-

355,

000

-

-

-

35

5,00

0

1.

39%

Prof

essi

onal

Dev

elop

men

t69

,590

1,20

0

13,2

86

32

,367

72,0

58

4,

111

-

-

192,

612

0.75

%Tr

avel

79,1

35

5,

000

7,

754

29,4

04

11

,933

3,24

2

-

-

13

6,46

8

0.

53%

Equi

pmen

t Ren

tal/L

easi

ng13

,350

500

276

43

3

95,7

02

1,

994

-

-

112,

255

0.44

%Lu

nche

s, D

inne

rs &

Rec

eptio

ns19

,285

3,00

0

6,75

6

21

,355

50,1

45

1,

131

-

-

101,

672

0.40

%Pr

intin

g75

0

4,

000

5,

606

73,6

59

17

,454

-

-

-

101,

469

0.40

%D

ues &

Mem

bers

hips

12,3

45

67

5

3,

117

10,2

19

72

,518

2,33

0

-

-

10

1,20

4

0.

40%

Spac

e R

enta

l-

-

-

-

-

100,

000

-

-

10

0,00

0

0.

39%

Phon

e-

-

-

-

72

,299

8,21

2

-

-

80

,511

0.32

%In

sura

nce

-

-

-

-

71,0

00

-

-

-

71

,000

0.28

%Eq

uipm

ent u

nder

$2,

500

& S

oftw

are

32,7

50

-

3,12

8

19

,921

7,93

9

3,26

3

-

1,

780

68,7

80

0.

27%

Onl

ine

Fee

Pay

Ban

k C

harg

e-

-

-

-

60

,000

-

-

-

60,0

00

0.

24%

Ove

rhea

d-

32,7

09

-

-

17

,500

-

-

-

50,2

09

0.

20%

Subs

crip

tions

, Per

iodi

cals

& B

ooks

3,65

0

-

40

,110

1,11

1

4,

434

25

1

-

-

49,5

56

0.

19%

Rep

airs

/Mai

nten

ance

17,9

80

-

281

1,

443

2,68

5

19,8

26

-

712

42

,927

0.17

%A

ccre

dita

tion

36,7

00

-

3,00

0

-

-

-

-

-

39

,700

0.16

%Po

stag

e55

0

30

0

75

1,32

7

31

,360

20

-

-

33

,632

0.13

%Sc

hola

rshi

ps, M

edal

s & P

rizes

2,15

0

-

81

3

1,78

0

3,

998

75

-

-

8,81

7

0.03

%Em

ploy

ee R

ecru

itmen

t-

-

-

-

5,

510

-

-

-

5,

510

0.

02%

Empl

oyee

Mov

ing

Allo

wan

ce-

-

-

-

5,

000

-

-

-

5,

000

0.

02%

Tot

al11

,163

,641

$

182,

538

$

1,64

8,78

0$

3,

944,

288

$

5,11

8,44

4$

2,

280,

150

$

1,

168,

363

$

8,01

0$

25

,514

,214

$

100%

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EI &

G E

xpen

ditu

res

2016

-201

7 Pr

opos

ed B

udge

t by

Cat

egor

y

42

Page 46: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

FY16

-17

Prop

osed

FY15

-16

Bud

get

Bud

get

%To

tal

%To

tal

%C

hang

eEx

plan

atio

n of

Cha

nges

Sala

ries

13,4

15,3

40$

52.5

8%13

,471

,205

$

52.2

3%-0

.41%

Posi

tion

cuts

plu

s par

t-tim

e fa

culty

bud

get r

educ

tions

Ben

efits

4,52

9,99

1

17

.75%

4,57

2,97

3

17.7

3%-0

.94%

Ben

efit

perc

enta

ge c

hang

es a

nd p

ositi

on re

duct

ions

Prof

essi

onal

Ser

vice

s1,

984,

904

7.78

%1,

867,

564

7.

24%

6.28

%C

hang

e to

con

tract

ed c

usto

dial

serv

ices

Cap

ital E

quip

men

t1,

168,

589

4.58

%1,

244,

713

4.

83%

-6.1

2%D

ecre

ased

cap

ital i

nves

tmen

tA

nnua

l Srv

Agr

eem

ents

/Lic

ensi

ng68

2,75

8

2.68

%70

9,52

8

2.

75%

-3.7

7%C

hang

es in

tech

nolo

gy-r

elat

ed a

nnua

l mai

nten

ance

cos

tsSu

pplie

s53

4,93

2

2.10

%51

1,43

6

1.

98%

4.59

%R

eallo

catio

n of

bud

gets

and

cre

atio

n of

Col

lege

Cre

dit P

lus b

ook

budg

etA

dver

tisin

g51

8,16

4

2.03

%55

1,17

1

2.

14%

-5.9

9%R

educ

tion

in a

dver

tisin

g an

d sp

onso

rshi

psU

tiliti

es49

7,76

0

1.95

%54

9,73

5

2.

13%

-9.4

5%A

lign

budg

ets t

o ac

tual

exp

ense

s for

gas

, ele

ctric

, wat

er a

nd se

wer

; cha

nge

in c

ost-s

hare

per

cent

age

Stud

ent W

ages

465,

453

1.

82%

517,

909

2.01

%-1

0.13

%R

eallo

catio

n of

bud

gets

and

cha

nge

in c

ost-s

hare

per

cent

age

Bad

Deb

ts35

5,00

0

1.39

%37

5,00

0

1.

45%

-5.3

3%D

ecre

ase

in b

ad d

ebt e

xpen

sePr

ofes

sion

al D

evel

opm

ent

192,

612

0.

75%

208,

551

0.81

%-7

.64%

Bud

get r

educ

tions

and

real

loca

tion

Trav

el13

6,46

8

0.53

%13

2,01

2

0.

51%

3.38

%R

eallo

catio

n of

bud

gets

Equi

pmen

t Ren

tal/L

easi

ng11

2,25

5

0.44

%11

9,30

9

0.

46%

-5.9

1%C

hang

e in

cos

t-sha

re p

erce

ntag

esLu

nche

s, D

inne

rs &

Rec

eptio

ns10

1,67

2

0.40

%11

6,93

6

0.

45%

-13.

05%

Bud

get r

educ

tions

for c

ampu

s eve

nts

Prin

ting

101,

469

0.

40%

105,

145

0.41

%-3

.50%

Rea

lloca

tion

of b

udge

tsD

ues &

Mem

bers

hips

101,

204

0.

40%

112,

505

0.44

%-1

0.05

%M

embe

rshi

p fe

e re

duct

ions

Spac

e R

enta

l10

0,00

0

0.39

%84

,700

0.33

%18

.06%

Inc r

ease

in sp

ace

rent

al fo

r Kno

x C

ount

y C

aree

r Cen

ter

Phon

e80

,511

0.32

%96

,659

0.37

%-1

6.71

%A

lign

budg

ets t

o ac

tual

exp

ense

for p

hone

Insu

ranc

e71

,000

0.28

%70

,250

0.27

%1.

07%

Slig

ht in

crea

se in

insu

ranc

e pr

emiu

ms

Equi

pmen

t und

er $

2,50

0 &

Sof

twar

e68

,780

0.27

%76

,812

0.30

%-1

0.46

%B

udge

t red

uctio

ns a

nd re

allo

catio

nO

nlin

e Fe

e Pa

y B

ank

Cha

rge

60,0

00

0.

24%

60,0

00

0.

23%

0.00

%N

o ch

ange

Ove

rhea

d50

,209

0.20

%46

,153

0.18

%8.

79%

Incr

ease

d fo

r WD

ICSu

bscr

iptio

ns, P

erio

dica

ls &

Boo

ks49

,556

0.19

%49

,672

0.19

%-0

.23%

Not

sign

ifica

ntR

epai

rs/M

aint

enan

ce42

,927

0.17

%51

,272

0.20

%-1

6.28

%R

eallo

catio

n of

bud

gets

Acc

redi

tatio

n39

,700

0.16

%36

,875

0.14

%7.

66%

Incr

ease

d pr

ogra

m a

ccre

dita

tion

cost

sPo

stag

e33

,632

0.13

%35

,962

0.14

%-6

.48%

Cha

nge

in c

ost-s

hare

per

cent

ages

Scho

lars

hips

, Med

als &

Priz

es8,

817

0.03

%8,

958

0.

03%

-1.5

8%N

ot si

gnifi

cant

Empl

oyee

Rec

ruitm

ent

5,51

0

0.

02%

5,72

5

0.02

%-3

.76%

Cha

nge

in c

ost-s

hare

per

cent

ages

Empl

oyee

Mov

ing

Allo

wan

ce5,

000

0.02

%5,

000

0.

02%

0.00

%N

o ch

ange

Tota

l25

,514

,214

$

10

0%25

,793

,729

$

100%

CE

NT

RA

L O

HIO

TE

CH

NIC

AL

CO

LL

EG

EI &

G E

xpen

ditu

res

2016

-201

7 Pr

opos

ed B

udge

t by

Cat

egor

y C

ompa

red

to 2

015-

2016

43

Page 47: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Central Ohio Technical College Proposed Budget1 Snow Removal Contingency Fund 5,000$ 2 Coshocton Campus Repairs & Maintenance 18,300 3 Knox Campus Repairs & Maintenance 5,500 4 Pataskala Campus Repairs & Maintenance 29,000

57,800$ Cost-shared

5 Hopewell Hall North Entry Door Replacements 50,000$ 6 Hopewell Hall Sidewalk Replacement 30,000 7 Newark Campus Landscaping Improvements 9,000 8 ITS Suite Carpet and Paint 13,000 9 Warner Center Math Lab Remodel 10,000

10 Founders Hall Primary Electric Line Replacement 50,000 11 Tammen Property Gravel Parking Lot 15,000 12 Campus Tree Trimming 10,000 13 Electrical Projects Discretionary Funds 10,000 14 Miscellaneous Sidewalk and Curb Repair / Replacement 10,000 15 Project Manager Discretionary Fund 20,000 16 Snow Removal Contingency Fund 20,000

253,000$

Central Ohio Technical College Proposed Budget17 COTC Renewals & Replacements 25,000$ 18 New Hire Furniture & ITS Equipment 5,000 19 Wellness Furniture Initiative 5,000 20 COTC Academic Leadership Suite Furniture 30,000 21 Extended Campus Ice Makers & Coffee Machines 11,875 22 LeFevre 130 & 131 Furniture & Dock Doors 8,800 23 Automobile Replacement 20,000 24 LET/BPA Equipment* 13,942 25 Transducers, Instrumentation and Control Teaching Set* 9,950 26 DMS Lab Ergonomic Equipment* 7,204 27 CIT 103 Lab Components* 6,991

146,262$ Cost-shared

28 Parking Lot Pole Signs 7,500$ 29 Grasshopper Mower 19,900 30 Golf Cart for Grounds 4,000 31 Classroom Task Chair Replacements - Phase I 50,000 32 Wellness Furniture Initiative 5,000 33 Door Security Hardware 10,000 34 Hopewell Hall Fire Alarm Panel 20,000 35 Golf Carts for Maintenance - 2 8,000 36 2017 Cost Shared Renewals & Replacements 14,000 37 Light Pole Banner Replacement 7,500

Replacement of Campus Furniture, Fixtures & Equipment

Central Ohio Technical College Proposed Capital & Maintenance Projects

Fiscal Year 2016-2017

Campus Maintenance & Improvements

44

Page 48: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Central Ohio Technical College Proposed Capital & Maintenance Projects

Fiscal Year 2016-2017

Cost-shared Proposed Budget38 Miscellaneous Interior Campus Signage 5,000$ 39 Campus Artwork Discretionary Fund 5,000 40 Reese Conference Services Renewals & Replacement Funds 5,000

168,400$

Central Ohio Technical College Proposed Budget41 Future COTC External Website Upgrade (Set aside) 62,500$ 42 Faculty ADA Lecture Capture Equipment 5,065 43 Contract Services: Online Courses ADA Closed Captioning 7,500 44 Turnitin Plagiarism Tool 6,400 45 Gateway eTranscription Services 15,000 46 Ellucian Student Planning (replaces eAdvising) 53,100 47 Document Imaging - Accounting Department 19,992 48 Document Imaging Infrastructure Expansion / Upgrade 14,200 49 COTC NCS Desktop Refresh 243,556 50 COTC NCS AV/Multimedia Refresh 12,395 51 COTC Engineering IT Additions 24,082 52 Engineering Printer Refresh* 6,000 53 Coshocton Campus - Network Switch Replacement - 1st Floor 11,895 54 Pataskala Campus - Engineering Lab Installation 20,730

518,655$ Cost-shared

55 Server Network Stack Refresh 51,890$ 56 UPS Refresh 5,000 57 Wireless Network Refresh 33,790 58 Disaster Recovery - Newark Campus 75,000 59 CS Desktop Refresh 161,308 60 CS AV/Multimedia Refresh 121,200 61 Imaging Tool for Moving Settings, Favorites, and Other Apps 8,400 62 Data Center UPS Replacement 19,500 63 Disposal of Hard Drives (Shredding) 5,000 64 Citrix Hardware / Software Upgrade 59,000 65 Campus Cellular Coverage Upgrade 27,500 66 SCOM Server Monitoring Application 16,000 67 Copper Infrastructure Upgrade - Hopewell Faculty Offices 21,000 68 Document Imaging - Accounting 13,328

627,816$

Central Ohio Technical College Proposed Budget69 Program Accreditation Site Visits 16,600$ 70 45th Anniversary 37,000

73,600$

New Initiatives

Replacement of Information Technology Equipment and Software

Replacement of Campus Furniture, Fixtures & Equipment (cont.)

45

Page 49: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

TotalProgram COTC BOTH By Program

Faculty/Staff/Student SupportFaculty Orientation 5,500Flower Fund 2,000Employee Recognition 4,200Student Recognition 1,000Total Faculty/Staff/Student Support $12,700

Community RelationsAdvisory Programs 2,000President's Discretionary 21,500 2,800Newark Campus Outreach & Engagement 4,000Total Community Relations $30,300

Development Fund Total Budget $43,000

Institution

CENTRAL OHIO TECHNICAL COLLEGEDevelopment Fund

Board Designated AccountProposed Budget 2016-2017

46

Page 50: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

NEWARK CAMPUS COTC DEVELOPMENT FUND

PROPOSED BUDGET Project Description 2016-2017

Faculty/Staff/Student Support

Institution

Description

Faculty Orientation COTC COTC has a week long faculty orientation program before classes start each fall. The funds are used for programs to update instructional skills and present new techniques.

Flower Fund Both These funds are used to send flowers to employees, their family members and friends of the campus on occasions such as hospitalizations, births and deaths.

Employee Recognition Both These funds are used to provide recognition to the campus. The programs include a fall, holiday, and spring event.

Student Recognition Program Both This fund is used to honor top academic students at both COTC and Ohio State Newark.

47

Page 51: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Community Relations

Institution Description

Advisory Programs COTC Each technology has a citizen’s advisory committee to assist in the direction of their COTC program. These committees meet 2-3 times a year to discuss curriculum matters. The funds are used to provide materials and refreshments for these groups.

President’s Discretionary COTC These funds provide an alternative source of funding to be used by the President or designees for programs and events.

Newark Campus Community Outreach and Engagement

Both The funds are used to encourage outreach and community involvement with the campus.

48

Page 52: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Proposed FY17 Collaboration Agreement between The Ohio State University and Central

Ohio Technical College

A-1

Page 53: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Table of Contents

Collaboration Agreement Between The Ohio State University and Central Ohio Technical College

I. Prologue II. Compact III. Responsibility for Acts or Omissions IV. Term, Review, Modification, or Termination of the Agreement Appendix A Collaboration Agreement Working Principles

• A-1: General Overview • A-2: Administration • A-3: Campus Space • A-4: Utilities • A-5: Budgeting Process, Billing, and Payment • A-6: Cost-share Calculation / Formulas

Appendix B Collaboration Structure by Campus

• B-1: Cost-share Agreement Description • B-2: Cost-share Factor History • B-3: Cost-share Factor Department Breakdown • B-4: Cost-share 2016-2017 Revenue/Expense by Department

Appendix C Public Service

• C-1: Conference Services APPENDIX D Academic Support Services

• D-1: Career Services • D-2: Library

A-2

Page 54: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

APPENDIX E Student Support Services

• E-1: Enrollment Management • E-2: Financial Aid • E-3: Student Life Administration • E-4: Student Organizations/Clubs/Events, Intramural Sports, and Multi-cultural Affairs • E-5: Center for Student Success Administration • E-6: Center for Student Success • E-7: Testing Center • E-8: Disability Services

APPENDIX F Institutional Support

• F-1: Executive Office • F-2: Office of Development • F-3: Business and Finance Office • F-4: Human Resources • F-5: Purchasing • F-6: Bursar • F-7: Accounting • F-8: Technology Services • F-9: Marketing and Public Relations • F-10: Performing Arts • F-11: Staff Development Committee • F-12: Welcome Center • F-13: Services Center • F-14: Telecommunications • F-15: Telephone Services

APPENDIX G Physical Facilities Operations

• G-1: Facility Operations • G-2: Grounds • G-3: Building Maintenance • G-4: Custodial • G-5: Public Safety Administration • G-6: Utilities

APPENDIX H General Overhead

• H-1: Capital Equipment

A-3

Page 55: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

APPENDIX I Campus Bookstore Revenue

• I-1: Campus Bookstore APPENDIX J Auxiliary: Cost-shared

• J-1: Food Service APPENDIX K Auxiliary: Non-cost-shared

• K-1: Traffic & Parking

A-4

Page 56: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Collaboration Agreement Between The Ohio State University and Central Ohio Technical College

I. Prologue This Collaboration Agreement is between The Ohio State University at Newark, hereafter called the University, and Central Ohio Technical College, hereafter called the College. It replaces and supersedes all previous cost-share and other related agreements, whether written or verbal, between the respective institutions. This Agreement pertains only to operations conducted on sites shared by the University and the College situated between Granville Road and Country Club Drive in Newark, Ohio, hereafter called the Campus. II. Compact In accordance with state policy and by mutual accord, the University and the College share resources and connect programs to benefit the students of both institutions. This collaboration allows them to provide multiple pathways for student education; reduce unnecessary duplication; and promote the effective use of state fiscal, physical, and personnel resources. The University and the College agree to collaborate and partner wherever possible with the goal of heightening academic quality, operational transparency, and economic efficiency. The Appendices that follow define the ways that the University and the College will share resources to accomplish that goal. These Appendices are incorporated into this Agreement as if fully rewritten herein. III. Responsibility for Acts or Omissions Each institution agrees to be responsible for the negligent acts or omissions by or through itself or its agent, employees, and contracted servants. Each party further agrees to defend itself and pay any costs arising from such negligent acts or omissions, but the parties agree to cooperate in the defense of any actions or claims to the fullest extent possible. IV. Term, Review, Modification, or Termination of the Agreement This Agreement shall take effect as of July 1, 2016 and shall remain in effect for a period of one year. This Agreement shall be reviewed by both institutions annually, but no later than 90 days before the end of each fiscal year. It may be modified by mutual written agreement. Either party wishing to negotiate a modification shall provide the other party with notice in writing not less than 30 days before such negotiations are to be commenced. Either party may terminate this agreement by providing notice of intent to effect termination to the other party, in writing, not less

A-5

Page 57: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

than one calendar year prior to the date of such termination. IN WITNESS WHEREOF, the individuals listed below set their hands to duplicates of this Agreement the day and year as respectively noted. _____ ___________________________ Date William L. MacDonald, Ph.D., Dean and Director, The Ohio State University at

Newark _____ ___________________________ Date Bonnie L. Coe, Ph.D., President, Central Ohio Technical College _____ ___________________________ Date Geoffrey S. Chatas, Sr. Vice President for Business and Finance and Chief Financial

Officer, The Ohio State University

A-6

Page 58: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

APPENDIX A Collaboration Agreement Working Principles A-1. General Overview In the spirit of collaboration and efficiency, to the extent feasible, services will be provided to the entire Campus and cost-shared proportionately by both institutions.

• Both institutions will participate in defining the level of service desired, in setting a budget for the service requirements, in monitoring the quality of service, in monitoring budgets, in hiring, and in administering the personnel, purchasing, and other requirements of the service.

• Appendices C through K specify the various services provided to the Campus. Each Appendix defines one service, specifies which institution is responsible for providing it, details the scope of the provided service, and states the formulas by which the budget is established and the costs of the services are assessed.

A-2. Administration The section that follows is meant to describe the functions necessary to the collaborative and efficient administration of the Agreement. Each Campus retains the ability under the terms of this Agreement to use the nomenclature it deems most appropriate for the committees and subcommittees charged to administer the Agreement. A Shared Services Committee referred to as Campus Council shall be formed to plan and monitor Campus-wide services. Its membership shall be agreed upon by the institutions and may include the chief financial officer of each institution, the superintendent of physical facilities, chief of Campus public safety, a member of the Board from each institution, and a faculty representative from each institution. Campus Council or its Executive Management Subcommittee shall meet regularly on an agreed-upon schedule to:

• Review and monitor shared services budgets. The chief financial officer shall develop shared services budgets annually, which are to be approved by the chief executive officer of each institution. The Executive Management Subcommittee of Campus Council shall review the expenditure record of each shared service. If a service is exceeding its budget, the committee may direct the manager to implement economy measures, or

A-7

Page 59: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

may approve an addition to the budget, as appropriate.

• Set and monitor service expectations. The committee shall monitor the quality of shared services. If a change in policy or in the scope of a shared service is desired, the unit manager shall prepare a plan of action and an estimate of cost. The committee may direct the implementation such change and augment or reduce the unit's budget, as appropriate.

• Coordinate Campus-wide policy. The committee shall review, approve, or modify Campus-wide policy and may propose new policies, including but not limited to parking fees. The University shall maintain a master file of Campus-wide policy.

• For any construction or renovation project on Campus that exceeds $50,000 in total cost, regardless of the current ownership or use of the building or space, the Executive Management Subcommittee of Campus Council shall review and approve the project request by a simple majority vote.

• The University and the College shall maintain a joint Master Plan for the Campus, to be updated at minimum every 10 years.

A-3. Campus Space All assignable space on Campus shall be assigned to one institution or designated as shared. Unless otherwise defined, space assignments shall be made by written agreement between the institutions. Each institution shall secure and maintain appropriate insurance to protect its assigned space against fire, theft, vandalism, liability, and other such eventualities. Insurance to cover shared space shall be jointly funded as agreed upon by the institutions. Space shall be scheduled Campus-wide by the Physical Facilities Operations Superintendent (see Appendix G) for the benefit of both institutions and according to utilization standards. Whenever feasible, one institution shall allow its assigned space to be reserved by the other upon request. The scheduling of Campus facilities by third parties shall be done by the conference services department for the benefit of both institutions. Both institutions shall abide by mutually agreed-upon policies, fee schedules, and facility rental agreements in scheduling non-instructional use of shared Campus facilities.

A-8

Page 60: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

A-4. Utilities All utility expenditures for shared buildings will be paid initially by the College and then billed to the University as a part of the monthly cost share billing referenced in A-5. A-5. Budgeting Process, Billing, and Payment Prior to the beginning of each fiscal year, each institution shall develop estimates of budgeted amounts to be expended in shared accounts as a part of their normal operating budget process. The basis for assessing costs from each provided service is detailed in the Appendices. The Office of Business and Finance will produce financial statements quarterly for both the College and the University that contain activity for cost-shared offices. A monthly cost-share billing will be produced that will provide the detail for the monthly invoice between the College and University. Payment is due 15 days after the billing is received. A-6. Cost-Share Calculation / Formulas All operating and capital-related expenditures may be initially paid by either party and billed to the other. When positions are cost-shared, salaries and benefits may be paid by either institution based on the assignment of the specified employees. Other factors for calculating cost-share are as follows (Note that the following are examples and actual cost-share factors are denoted in Appendices B-K):

• 50/50, an equal split utilized for agreed-upon services that benefit both sides equally (e.g., conference services, community events, performing arts, welcome center, business offices if personnel are shared)

• Enrollment headcount, which covers services likely to be utilized by individuals regardless of course hours taken (e.g., disability services, parking, registration and financial aid if offices are shared, student career and job skills services, testing center and tutoring, multi-cultural affairs, and student events)

• Enrollment FTE, which covers services likely to be utilized by students based on course load (e.g., library operations including personnel, supplies and equipment, facilities operations, recreation and physical activities, Campus safety, technology services)

• Direct cost factor, which covers uses that vary individually (e.g., bookstore operations,

A-9

Page 61: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

food service operations, child care center, telephone usage, duplication charges; postage, institution-specific library materials)

• Square footage, which is based upon the square footage for which each institution is responsible, with non-assignable and common space assigned based on the percent of assigned space or percent utilization of shared space (e.g., capital equipment, custodial service, room scheduling, grounds keeping and maintenance, utilities).

A-10

Page 62: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

APPENDIX B Newark Campus Cost-share Functional Description B-1. Cost-share Agreement Description The Cost-share Agreement is an agreement updated annually between The Ohio State University at Newark (Ohio State Newark) and Central Ohio Technical College (COTC) to share the expenditures for offices that serve both Ohio State Newark and COTC students, faculty and staff. This agreement also includes the shared income/expenditure of Auxiliary Enterprises for both Ohio State Newark and COTC. The purpose of the cost-share agreement is to systematically allocate costs related to the sharing of personnel, operating expenditures and capital equipment. The guiding principle for the cost-share agreement is the equitable allocation of expenditures while maintaining an agreement that by nature strengthens both institutions and is measurable and logical. It is important that as the two institutions change and evolve, we constantly evaluate and monitor the cost-share agreement and establish that it still accomplishes the primary purpose of equitably sharing costs of departments utilized by both Ohio State Newark and COTC. The cost-shared departments on campus are fundamentally different and are treated as such. It is with this premise that we utilize five separate factors that directly address the characteristics of these offices. It is important to note that the cost-share factor is a means of splitting costs and therefore, it may not directly relate to individual employees’ position descriptions. These factors are directly tied to different utilization methodologies employed by the different departments and reflect a “pay for what you use” concept. This concept protects both institutions in periods of unequal growth, as well as keeps the cost-share formula simple enough to manage in a complex environment. The five factors are outlined below:

50/50 Factor This factor is used for departments where office workload will always be independent of enrollment swings and should be divided equally. For example, the Business and Finance Office, Accounting Department and the Development Office perform the same amount of work when enrollment is increasing as well as if it were to decrease. Headcount Factors This factor applies to departments where workload directly correlates to the actual number of students served regardless of course load. Departments that fall within this factor are classified as either Newark Campus or All Enrollment. This classification is based upon the amount of support that the department provides to COTC’s extended campuses.

• Newark Campus – departments in which the actual number of students on the Newark Campus dictate their workload. Examples include Student Intramurals and Student Activities.

A-11

Page 63: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

• All Enrollment – departments in which the actual number of students on all campuses dictates their workload. Examples include Financial Aid and the Bursar’s Office.

FTE Factors The “FTE” aspect acknowledges the number of students on campus but also the course load of the students. For example, one full-time student is equivalent to two half time students. This factor applies to departments where utilization is driven by the number of full-time equivalent students utilizing the services of those departments, such as the Library, Facilities and Public Safety. Also included are departments that may not be tied directly to students but to faculty and staff of the institution since this number is indirectly related to the FTE of each institution. Examples of these departments are Human Resources and Purchasing. FTE departments are also classified into one of two categories: Newark Campus and All Enrollment.

• Newark Campus – departments that service the FTE of the

Newark Campus only. Examples include Grounds and Maintenance.

• All Enrollment – departments that service the FTE of all campuses. Examples include Human Resources and Marketing and Public Relations.

The cost-share percentages are calculated annually based upon an average of current year projected enrollment and prior year actual enrollment for COTC and Ohio State Newark. Headcount and FTE All Enrollment factors are calculated using enrollment from Newark, Coshocton, Virtual, Knox and Pataskala Campuses; dual enrollment Headcount and FTE are excluded from all calculations. Headcount and FTE Newark Campus factors include Newark Campus enrollment only. Appendix B Section 3 (Cost-share Factor Breakdown) categorizes departments according to one of the five factors listed above. Combined, these five factors continue to strengthen both Ohio State Newark and COTC by creating a model of equality. The model of equality accommodates the institutions’ varying enrollment trends while continuing to maintain an environment that stimulates growth. The budget for the cost-shared accounts is established within the budget cycle. The cost-share budget for fiscal year 2016-2017 can be found in Appendix B Section 4 (2016-2017 Cost-share Revenue/Expense). This budget is used to account for items in which the costs are shared by the individual institutions. The cost of the agreement is projected based on the established budgets at the beginning of the fiscal year and appropriate payments are initiated monthly. All operating and capital-related expenditures are initially paid by COTC and billed to Ohio State Newark. Cost-shared salaries and benefits are paid by either institution based on the assignment of the specified employee. The school that initially pays the employee bills the other school for their portion of the expenses. Before the close of the books within the fiscal year, the cost-shared accounts are reconciled, the

A-12

Page 64: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

appropriate percentages applied, and the appropriate receivable or payable established. Detailed accounting procedures are outlined in Appendixes C - K.

A-13

Page 65: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

B-2. Cost-share Factor History

Ohio State Newark COTC2009-10 50.0% 50.0% 50/50 Factor

44.6% 55.4% Headcount Factor - Newark56.3% 43.7% FTE Factor - Newark36.1% 63.9% Headcount Factor - All Enrollment43.5% 56.5% FTE Factor - All Enrollment

2010-11 50.0% 50.0% 50/50 Factor43.0% 57.0% Headcount Factor - Newark52.3% 47.7% FTE Factor - Newark32.8% 67.2% Headcount Factor - All Enrollment39.4% 60.6% FTE Factor - All Enrollment

2011-12 50.0% 50.0% 50/50 Factor44.1% 55.9% Headcount Factor - Newark54.3% 45.7% FTE Factor - Newark33.5% 66.5% Headcount Factor - All Enrollment40.4% 59.6% FTE Factor - All Enrollment

2012-13 50.0% 50.0% 50/50 Factor45.6% 54.4% Headcount Factor - Newark59.6% 40.4% FTE Factor - Newark36.0% 64.0% Headcount Factor - All Enrollment44.3% 55.7% FTE Factor - All Enrollment

2013-14 50.0% 50.0% 50/50 Factor47.0% 53.0% Headcount Factor - Newark59.1% 40.9% FTE Factor - Newark35.8% 64.2% Headcount Factor - All Enrollment43.9% 56.1% FTE Factor - All Enrollment

2014-15 50.0% 50.0% 50/50 Factor44.6% 55.4% Headcount Factor - Newark57.7% 42.3% FTE Factor - Newark34.4% 65.6% Headcount Factor - All Enrollment42.6% 57.4% FTE Factor - All Enrollment

2015-16 50.0% 50.0% 50/50 Factor47.8% 52.2% Headcount Factor - Newark59.9% 40.1% FTE Factor - Newark37.5% 62.5% Headcount Factor - All Enrollment45.5% 54.5% FTE Factor - All Enrollment

2016-17 50.0% 50.0% 50/50 Factor51.9% 48.1% Headcount Factor - Newark64.4% 35.6% FTE Factor - Newark40.7% 59.3% Headcount Factor - All Enrollment49.8% 50.2% FTE Factor - All Enrollment

COST-SHARE FACTOR REVIEW

A-14

Page 66: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

B-3. Cost-share Factor Department Breakdown

50/50 factor includes the following departments:AccountingBusiness and Finance OfficeCapital EquipmentConference ServicesDevelopment OfficeExecutive Office OperationsPerforming ArtsPlanning SupportWelcome Center

Headcount All Enrollment factor includes the following departments:BursarDisability ServicesEnrollment ManagementFinancial AidStudent Life AdministrationTesting Center

Headcount Newark Campus factor includes the following departments:Center for Student SuccessMulti-cultural AffairsStudent ActivitiesStudent Intramural SportsStudent Organizations & Clubs

FTE All Enrollment factor includes the following departments:Book Store RevenueCareer ServicesFacilities OperationsHuman ResourcesLibraryMarketing and Public RelationsPurchasingTechnology ServicesTelecommunications

FTE Newark Campus factor includes the following departments:CustodialFood ServiceGroundsMaintenanceMiscellaneous Revenue Public SafetyServices CenterStaff Development CommitteeTelephone ServicesUtilities

Cost-share Agreement Factor Breakdown

A-15

Page 67: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

B-4. Cost-share 2016-2017 Revenue/Expense by Department 2016-2017 COST-SHARE REVENUE/EXPENSE

Newark COTC'S Ohio StateCost-share Share Newark's Share

PUBLIC SERVICE - Conference Services 27,432 13,716 13,716

ACADEMIC SUPPORT Career Services 86,163 43,254 42,909 Library 461,124 231,465 229,659

547,286 274,718 272,568

STUDENT SERVICES Center for Student Success 398,907 191,874 207,033 Disability Services 244,932 145,245 99,687 Enrollment Management 12,500 7,413 5,088 Financial Aid 519,812 308,249 211,564 Student Groups & Activities 202,587 97,444 105,142 Student Life Admin 350,947 204,761 146,187 Testing Center 119,805 71,044 48,761

1,849,490 1,026,029 823,461

INSTITUTIONAL SUPPORT Accounting 407,984 203,992 203,992 Bursar 269,888 160,044 109,844 Business & Finance Office 634,302 317,151 317,151 Development Office 150,551 75,275 75,275 Executive Office Operations 46,175 23,088 23,088 Human Resources 448,199 224,996 223,203 Marketing & Public Relations 462,674 232,262 230,412 Performing Arts 21,619 10,810 10,810 Planning Support 4,400 2,200 2,200 Purchasing 265,576 133,319 132,257 Services Center 341,853 121,700 220,153 Staff Development Committee 2,500 890 1,610 Technology Services 1,474,148 740,022 734,126 Telecommunications 110,500 55,471 55,029 Telephone Services 185,000 65,860 119,140 Welcome Center 61,405 30,702 30,702

4,886,773 2,397,782 2,488,992

OPERATION & MAINTENANCE OF PLANT Custodial 803,988 286,220 517,768 Facilities 1,419,745 571,139 848,606 Grounds 456,873 162,647 294,226 Maintenance 529,340 188,445 340,895 Public Safety 396,328 141,093 255,235

3,606,273 1,349,543 2,256,730

GENERAL OVERHEAD - Capital Equipment 1,050,000 525,000 525,000 AUXILIARY ENTERPRISES - Food Service (2,009) (715) (1,294)

MISC REVENUE - COTC CS (15,000) (5,340) (9,660) BOOKSTORE REVENUE - CS (250,000) (125,500) (124,500) CONFERENCE SERVICES REVENUE - CS (35,000) (17,500) (17,500)

(300,000) (148,340) (151,660)

TOTALS 11,665,246 5,437,733 6,227,513

A-16

Page 68: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

APPENDIX C Public Service FY2016-FY2017 (July 1, 2016-June 30, 2017) C-1: Conference Services Conference Services provides comprehensive conference services to both internal and external customers.

Position FTE Initially Paid By Event Planner 1.00 COTC

Cost-share Factor: Revenue and expenses are cost-shared on the 50/50 factor. APPENDIX D Academic Support Services FY2016-FY2017 (July 1, 2016-June 30, 2017) D-1: Career Services The function of the Career Services department is to assist students and graduates in developing skills, experience, and necessary preparations in finding employment and pursuing career goals.

Position FTE Initially Paid By Manager, Career Development & Experiential Learning

1.00 COTC

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. D-2: Library The mission of the Campus Library is to support the diverse educational programs on Campus by providing quality services; comprehensive subject collections; and current, quality information in a variety of formats, to student, faculty, staff, and community library users. The Director of the Campus Library shall be the functional administrator of this service and shall serve as Campus librarian for both the College and the University. The Library’s Scope of Services includes:

• Operate and staff a Campus library for the benefit of all Campus students, faculty, staff, and affiliates of the University and the College;

• Maintain and control the circulation of all books and periodicals entrusted to its care, whether acquired by joint purchase or from institutional budgets;

• Purchase reference works, periodicals, and books for the benefit of the Campus;

A-17

Page 69: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

• Purchase access licenses for selected data-bases for the benefit of the Campus; • Arrange for sharing of library resources by way of intra-library or inter-library loan; • Provide computer access to library electronic catalog, to data-bases, and to the

Internet; • Initiate collaboration with faculty and students in collection development; • Provide instruction on the use of reference resources and provide direct reference

assistance, as needed.

Position FTE Initially Paid By Director of Library 1.00 Ohio State Newark Special Collections & Reference Librarian

1.00 Ohio State Newark

Reference and Instruction Librarian 1.00 Ohio State Newark Library Associate 1 1.00 Ohio State Newark Library Media Technical Assistant 0.75 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. Both Ohio State Newark and COTC have established a book, subscription, and periodical budget for acquisitions that apply directly to each institution. These funds are budgeted in the non-cost-shared library budget for each institution. A cost-shared library acquisition budget has been funded for materials that support the general collection and combined with operating expenses are shared on the FTE All Enrollment factor. APPENDIX E Student Support Services FY2016-FY2017 (July 1, 2016-June 30, 2017) E-1: Enrollment Management The Enrollment Management account captures shared expenses for both COTC and Ohio State Newark admission offices. Cost-share Factor: Expenses are cost-shared on the Headcount All Enrollment factor. **No personnel are charged to this department. E-2: Financial Aid The Office of Financial Aid provides administrative and student support for all financial aid programs for both COTC and Ohio State Newark.

Position FTE Initially Paid By Director of Financial Aid 1.00 COTC Assistant Director of Financial Aid 1.00 COTC Financial Aid Systems Administrator 1.00 COTC

A-18

Page 70: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Financial Aid Advisor 4.00 COTC Financial Aid Coordinator 0.75 COTC

Cost-share Factor: Expenses are cost-shared on the Headcount All Enrollment factor. Costs that are directly associated with either institution will be charged directly to that institution and are not cost-shared. E-3: Student Life Administration Student Life Administration provides administrative support to student life and Campus event functions. The joint Student Life Administration shall provide a common structure of student activities for the Campus. The Office of Student Life strives to complement the academic programs on Campus and enhance the overall educational experience of students by providing co-curricular programming that is intended to foster interpersonal and leadership skill development, appreciation for diverse people and opinions, and opportunities for social, cultural, intellectual, physical, and emotional growth. The Director of Student Life shall be the functional administrator of these services. Scope of Student Life Administration

• Staff and supervise Student Center for the benefit of students of both institutions; • Design and organize student activities programs for the benefit of students of both

institutions; • Design and organize arts, cultural, and other social events at reasonable cost for the

benefit of the Campus and the public. • Schedule the use of student activity space and facilities.

Position FTE Initially Paid By Director of Student Life 1.00 COTC Coordinator for Student Involvement 1.00 Ohio State Newark Administrative Assistant 1.00 COTC Program Manager, Multicultural Affairs 1.00 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the Headcount All Enrollment factor. E-4: Student Organizations/Clubs/Events, Intramural Sports, and Multi-cultural Affairs Student Activities for the campus provide social and cultural awareness to the campus community, primarily students.

Position FTE Initially Paid By Program Coordinator, Recreational Sports

0.75 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the Headcount Newark Campus factor.

A-19

Page 71: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

E-5: Center for Student Success Administration Center for Student Success Administration provides math support, skill development, and tutoring services for Ohio State Newark and COTC students.

Position FTE Initially Paid By Director for Student Success 1.00 COTC Professional Tutor 0.19 COTC Math Learning Center Coordinator 1.00 Ohio State Newark Learning Skills Specialist 1.00 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the Headcount All Enrollment factor. Support is provided by Carl D. Perkins funding through the Federal and State Department of Education. Any expenditure beyond the Perkins grant allocation is cost-shared. E-6: Center for Student Success Center for Student Success provides math support, skill development, and tutoring services for Ohio State Newark and COTC students. Cost-share Factor: Expenses are cost-shared on the Headcount Newark Campus factor. **No personnel are charged to this department. E-7: Testing Center The Testing Center provides testing accommodations for students with documented disabilities in accordance with applicable law and make-up testing for students as directed by the instructor.

Position FTE Initially Paid By Testing Center Coordinator 1.00 Ohio State Newark Testing Center Assistant 0.50 COTC

Cost-share Factor: Expenses are cost-shared on the Headcount All Enrollment factor. E-8: Disability Services Disability Services provides services to disabled student in the areas of counseling, classroom support, and special equipment requirements.

Position FTE Initially Paid By Director of Disability Services 0.75 COTC Case Manager 1.00 COTC Personal Counselor/Psychiatrist 1.00 Ohio State Newark Mental Health Therapist 0.50 COTC

A-20

Page 72: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Cost-share Factor: Expenses are cost-shared on the Headcount All Enrollment factor. Support is provided by Carl D. Perkins funding through the Federal and State Department of Education. Any expenditure beyond the Perkins grant allocation is cost-shared. APPENDIX F Institutional Support FY2016-FY2017 (July 1, 2016-June 30, 2017) Overview: The institutional support area provides all the general administration functions for Ohio State Newark and COTC. Institutional support is further defined functionally into many budget areas. While various expenses of the offices, Business and Finance, Human Resources, Advancement, etc., are cost-shared, non-cost-share budgets have also been developed. Furthermore, travel costs, where applicable, are charged directly to the appropriate institution. F-1: Executive Office The Executive Office account captures the shared expenses of the Office of the President of Central Ohio Technical College and the Dean and Director of The Ohio State University at Newark. Cost-share Factor: Expenses are cost-shared on the 50/50 factor. **No personnel are charged to this department. F-2: Office of Development The Office of Development shall be responsible for development and alumni relations services. The shared services shall provide a single portal to address the needs of both institutions in the following areas: Development:

• Conduct advancement research on corporations, foundations, and individuals able to assist the institutions in meeting their development goal of providing an affordable, quality education;

• Raise funds for the institutions from public, private, and non-profit sources; • Perform stewardship functions on gifts and publicize the benefit created by the gifts; • Consider affinity agreements, as appropriate.

Alumni Relations (COTC): • Through communications and activities, establish and maintain effective relationship

between the institutions and their alumni; • Help foster closer connection between alumni and the alma mater as well as the

current student bodies.

A-21

Page 73: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Position FTE Initially Paid by Assistant Director of Development 1.00 Ohio State Newark Office Associate 1.00 COTC

Cost-share Factor: Expenses are cost-shared on the 50/50 factor. The Director of Development position is paid 25% by the OSU Development Office Columbus Campus, 25% Ohio State Newark, and 50% COTC. F-3: Business and Finance Office The Business and Finance Office provides budget, accounting, payroll, and overall business support and financial planning to the campus. This office also serves as campus Treasurer.

Position FTE Initially Paid By Director of Business & Finance (Ohio State Newark)/VP for Business & Finance (COTC)

1.00 COTC

Assistant Director of Business & Finance 1.00 COTC Senior Budget and Grants Accountant 1.00 COTC Budget and Grants Accountant 0.75 COTC

Cost-share Factor: Expenses are cost-shared on the 50/50 factor. F-4: Human Resources This office provides personnel and benefit information to all employees. It is also the designated Affirmative Action Office. The Human Resources Office oversees additional operating budget including: Planning Support (50/50 factor) and Ohio State Newark/COTC Employee Recognition (FTE All Enrollment factor).

Position FTE Initially Paid By Director of Human Resources & Campus Relations (Ohio State Newark)/VP for Institutional Planning and HR Development (COTC)

1.00 Ohio State Newark

Assistant Director of HR 1.00 COTC Human Resource Generalist 1.00 Ohio State Newark Human Resources Assistant 1.00 COTC

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. F-5: Purchasing This office provides support such as processing of purchase orders and ordering of goods and services for COTC and Ohio State Newark. The office coordinates courier services, vehicle maintenance, and major bid and capital purchases (local and state funded) for campus.

A-22

Page 74: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Additionally this office manages auxiliary services.

Position FTE Initially Paid By Purchasing & Auxiliary Services Manager

1.00 Ohio State Newark

Purchasing Agent 1.00 COTC Information Assistant 1.00 COTC Receiving Clerk/Courier 1.75 COTC

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. F-6: Bursar This office provides services for cash control, student fees, general deposits, accounting, petty cash, etc. for both institutions.

Position FTE Initially Paid By Bursar 1.00 COTC Assistant Bursar 1.00 COTC Accounts Receivable Specialist 1.00 COTC Account Associate 2.00 COTC Cashier 0.33 COTC

Cost-share Factor: Expenses are cost-shared on the Headcount All Enrollment factor. F-7: Accounting This office provides primary accounting services and payroll for the campus including preparation of Financial and Ohio Board of Regents (OBR) reports. Accounts payable and accounts receivable billing is also part of this department.

Position FTE Initially Paid By Accounting Manager 1.00 COTC Senior Accountant 1.00 COTC Accountant 1.00 COTC Payroll Accountant 1.00 Ohio State Newark Payroll Technician 1.00 Ohio State Newark Accounts Payable Clerk 1.00 COTC

Cost-share Factor: Expenses are cost-shared on the 50/50 factor. F-8: Technology Services The Technology Services Office provides services for administrative and academic computing for COTC and Ohio State Newark. The administrative computer center provides software support, electronic mail, website management, and network support for the campus. This

A-23

Page 75: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

department also provides microcomputer repair support for all areas of the campus.

Position FTE Initially Paid By Director of ITS 1.00 Ohio State Newark Assistant Director, Information Technology Support Services

1.00 Ohio State Newark

Manager, Data Communication Services

1.00 COTC

Manager, Enterprise Application 1.00 COTC Senior Network Engineer 1.00 COTC IT Asset Management Coordinator 1.00 Ohio State Newark Systems Specialist 2.00 Ohio State Newark Technology Support Services Coordinator

1.00 COTC

Help Desk Analyst 1.00 COTC Webmaster 1.00 COTC PC Network Administrator 1.00 COTC Enterprise Application Support Specialist

1.00 COTC

Distance Education/Audio Visual Multimedia Systems Analyst

1.00 Ohio State Newark

Classroom Technology Specialist 1.00 COTC Digital Media Designer 1.00 COTC

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. F-9: Marketing & Public Relations Marketing and Public Relations provides campus leadership for public relations, marketing and advertising, as well as to coordinate publications, campus website, and press inquiries. The shared services shall provide a single portal to address the needs of both institutions in the following areas: Communications:

• Implement marketing strategies that incorporate media relations, direct mail, and advertising;

• Produce all official publications and advertising required by both institutions; • Work with leaders from both institutions to facilitate marketing communications

strategies and implementation for their specific areas.

Position FTE Initially Paid By Marketing & Public Relations Director 1.00 Ohio State Newark Assistant Director of Marketing & Public Relations

1.00 COTC

Marketing Assistant 1.00 COTC Marketing and Promotions Coordinator 1.00 Ohio State Newark

A-24

Page 76: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Communications Coordinator 1.00 COTC Senior Graphic Designer 1.00 COTC

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. F-10: Performing Arts This account provides events for campus and community utilizing the amphitheater and auditorium. Events may include outdoor concerts or travelogues. Cost-share Factor: Expenses are cost-shared on the 50/50 factor. **No personnel are charged to this department. F-11: Staff Development Committee This account provides for the planning of special events and group training on campus for staff. Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor. **No personnel are charged to this department. F-12: Welcome Center The Welcome Center provides customer service for the entire Newark Campus. This department supports all external and internal customer inquiries.

Position FTE Initially Paid By Customer Service Representative 1.00 COTC

Cost-share Factor: Expenses are cost-shared on the 50/50 factor. F-13: Services Center The Services Center provides reproduction, mail, phone support, and a campus information area for all areas on campus.

Position FTE Initially Paid By Services Center Supervisor 1.00 Ohio State Newark Office Assistant 1.00 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor. F-14: Telecommunications The telecommunications budget support maintenance and repair of the campus-wide phone system.

A-25

Page 77: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. **No personnel are charged to this department. F-15: Telephone Services This department includes the local and long distance charges for operating the phone system. Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor. **No personnel are charged to this department. APPENDIX G Physical Facilities Operations FY2016-FY2017 (July 1, 2016-June 30, 2017) G-1: Facility Operations Under the direction of the Superintendent of Facilities and Support Services, Facility Operations shall provide oversight and coordination to all facility operations, including Maintenance, Grounds, Custodial Services, and Public Safety. The Superintendent of Facilities and Support Services is also responsible for scheduling of classroom space Campus-wide, overseeing Campus Environmental Health and Safety programs, and assists in providing annual required data to the Ohio Board of Regents. The Superintendent of Facilities and Support Services is selected by the Executive Oversight Committee and reports to the Director of Business & Finance (Ohio State Newark)/VP for Business & Finance (COTC) and shall serve both institutions’ interest equally.

Position FTE Initially Paid By Superintendent of Facilities & Support Services

1.00 Ohio State Newark

Assistant Director of Facilities 1.00 COTC Space Management Coordinator 1.00 COTC Office Associate 1.00 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the FTE All Enrollment factor. G-2: Grounds

Campus Ground Keeping shall provide the following services to the Campus:

• Maintenance, repair, and operation of all Campus grounds; • Maintenance and snow removal of all roadway, sidewalks, paths, and parking lots on

Campus; • Maintenance and management of Campus surface infrastructure and outdoor utility

distribution systems;

A-26

Page 78: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Position FTE Initially Paid By Grounds Superintendent 1.00 COTC Groundskeeper 1 2.00 Ohio State Newark Groundskeeper 2 1.00 Ohio State Newark Groundskeeper 3 1.00 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor. G-3: Building Maintenance Campus Building Maintenance shall provide the following services to the Campus:

• Maintenance, repair, and operation of all physical assets of the Campus, including all buildings and structures and all electrical and mechanical systems (except surface grounds)

• Acquisition and distribution of utility services, including electric power, natural gas, water and sewer, and energy conservation program management;

• Set-up of rooms, spaces, and designated areas for events and specified uses;

Position FTE Initially Paid By Building Maintenance Superintendent 1 1.00 Ohio State Newark Electrician 2 1.00 Ohio State Newark Construction Technician 1 2.00 Ohio State Newark Mechanical Technician 3 1.00 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor. G-4: Custodial Custodial Services shall provide the following services to the Campus:

• Maintain, repair, and clean Campus restrooms • Provide restroom supplies; • Provide hazardous material management and hazardous waste disposal for all of the

Campus; • Provide contracted solid waste/trash disposal

Position FTE Initially Paid By Custodial Worker Lead 1.00 Ohio State Newark Custodial Worker 12.00 Ohio State Newark

Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor.

A-27

Page 79: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

G-5: Public Safety Administration For the safety and security of students and employees on the Campus, it is essential that the University and the College provide public safety administration services to the Campus. The Superintendent of Facilities and Support Services shall be the functional manager of this service. The public safety program shall function under the legal authority of, and in cooperation with, The Ohio State University Department of Public Safety, which has direct oversight of police and emergency responses staff on Campus. A Public Safety Supervisor, who is a trained and certified police officer, shall be assigned by the University to lead the public safety program in close collaboration with the Superintendent of Facilities and Support Services. Public Safety services shall include the following:

• Provide a security presence on Campus at all times on all days; • Enforce Campus parking regulations; issue citations as appropriate; collect fines and

judge appeals; • Allow authorized access to Campus rooms after working hours; • Install and maintain security cameras and keycard access to Campus buildings (if

applicable); • Perform regular security inspections of all Campus space, look for unsecured areas,

hazardous conditions, and suspicious individuals; • Publish information relating to public safety and distribute such as appropriate;

provide Campus public safety and awareness training; • Obtain regular fire detection and alarm system inspections as required by law; • Develop and manage Campus emergency response plans; • In collaboration with local Fire and EMS departments, inspect and update fire alarms,

fire distinguishers, and security alert systems; • Manage annual fire and emergency response drills.

Position FTE Initially Paid By Public Safety Supervisor – Regional Campus

0.90* Ohio State Newark

Security Officer/Dispatcher 5.20 COTC Assistant Director of Public Safety 1.00 COTC

*The Public Safety Supervisor position is paid 90% by the Newark Campus and 10% by the Department of Public Safety, Columbus Campus. Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor. G-6: Utilities This department includes utility costs for operating the campus, including natural gas, electric, waste removal, and water and sewer.

A-28

Page 80: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

Cost-share Factor: Expenses are cost-shared on the FTE Newark Campus factor. **No personnel are charged to this department. APPENDIX H General Overhead FY2016-FY2017 (July 1, 2016-June 30, 2017) H-1: Capital Equipment Capital equipment purchased for cost-shared offices or shared classrooms are initially purchased through this account. Cost-share Factor: Expenses are cost-shared on the 50/50 factor. **No personnel are charged to this department. APPENDIX I Campus Bookstore Revenue FY2016-FY2017 (July 1, 2016-June 30, 2017) I-1: Campus Bookstore The Purchasing and Auxiliary Services Manager shall oversee the Campus Bookstore. The bookstore is outsourced through a contract with an external service provider. The provider of the bookstore shall:

• Have textbooks for all courses offered by the two institutions available for purchase by students at reasonable and competitive prices;

• Have available for purchase an assortment of school supplies; • Have available for purchase an assortment of sundry goods bearing the logos of both

institutions. Cost-share Factor: Net profit or loss is cost-shared on the FTE All Enrollment factor. APPENDIX J Auxiliary: Cost-shared FY2016-FY2017 (July 1, 2016-June 30, 2017) J-1: Food Service The Purchasing and Auxiliary Services Manager shall oversee Campus food service, cafeteria,

A-29

Page 81: Budgetwebprod.cotc.edu/depts/Documents/FY17 COTC Proposed... · 2016-05-17 · and recreational needs of students, staff and faculty. This project will address a long standing need

and vending services. Food service is outsourced through contracts with external service providers. Food and Vending Service Providers shall:

• Provide hot food services to the Campus cafeteria at reasonable and competitive prices, in accord with the terms of the contract;

• Provide food vending services at various Campus locations at reasonable and competitive prices, in accord with the terms of the contract;

• Provide catering, upon request, at negotiated prices. Cost-share Factor: Net profit or loss is cost-shared on the FTE Newark Campus factor. APPENDIX K Shared Services – Non-cost-shared FY2016-FY2017 (July 1, 2016-June 30, 2017) K-1: Traffic & Parking This department provides support for vehicle maintenance and maintains parking lots. Cost-share Factor: All expenditures for traffic and parking (supplies, wages, repairs, equipment) are charged to the parking account in the OSU accounting system and are not cost-shared. Each fiscal year $66,000 is allocated to the parking fund. The College and the University pay their respective portion of the $66,000 based upon the FTE Newark Campus cost-share factor. The fund balance is used for parking lot repairs and upgrades.

A-30