Windward Community College Logo

Operating Budget, 2005-2006

 

Background

This year, for the first time, Windward Community College is publishing its operating budget and making it available to the entire college community. Windward Community College is committed to an open and inclusive budget development process that utilizes the College Mission and the Windward 2002-2010 Strategic Plan as the primary document for prioritization of all discretionary expenditures. The Strategic Plan will be reviewed for revision annually in response to program reviews and critical changes in the college environment.

In spring of each year, Deans and Directors will work with their units to develop budget requests. Justifications and priorities will be prepared based on demonstrated need (program review and assessment data), college priorities (Strategic Plan), or emergency circumstances. These requests and justifications will be submitted to the Budget Committee in April.

In April and May, the Budget Committee will review the requests and recommend expenditures based on justifications. When requests exceed, or fail to be met by, available funds, the Budget Committee will recommend prioritization and adjustments using the strategic plan priorities. In June, the administration will determine the final operating budget for the year considering Budget Committee recommendations, other sources of funds, etc.

For 2005-2006, the first year to follow this process, there was a late start, so the Budget Committee and the administration agreed to work together in June to create the budget. In October, and again in January, the actual expenditures for the first two quarters will replace the estimates used for budgeting. At that time cuts or additional allocations will be recommended to the administration by the Budget Committee. In April, final adjustments for the year will be made if necessary. The Budget Committee will be consulted on any interim adjustments. The budget and its back-up documents will be posted on the college web page.

The following pages provide and explain the beginning Annual Operating Budget for 2005-2006.


Windward Community College

2005-2006 Annual Operating Budget

Annual Operating Budget Summary Page

Part 1.

Legislative Appropriation 6,983,843
         (Collective bargaining not included)
Positive Adjustments:
Projected Tuition 1,426,000
FY 2005 Carryover 12,000
Collective Bargaining393,710
Research and Training Funds 114,274
Special Fund Transfers 50,000
Assigned time appropriation 22,000
 
Negative Adjustments:

System Assessments (182,040)
 
Starting TOTAL 8,819,787

Part 2.

Fixed Costs
Regular salary payroll 6,435,624
Other fixed costs 802,000
 
Subtotal Fixed Costs 7,237,624

Part 3.

Essential Costs
Payroll 585,679
 
Instruction 39,200
Office of Vocational and Community Education 110,090
Academic Support 108,375
Student Services 13,000
Institutional Support 451,000
 
Subtotal Essential Costs 1,307,344
 
Adjusted BALANCE 274,818

Part IV.

Internal Allocations

Instruction 51,612
Office of Vocational and Community Education 20,000
Academic Support 81,233
Student Services 58,124
Institutional Support 62,730
 
Subtotal Internal Allocations 273,758
 
Adjusted BALANCE 1,060

Part V.

Additional Deferred Requests

Instruction 12,100
OVCE 33,000
Academic Support 209,325
Student Services 12,400
Institutional Support 147,000

Details of   Part 1.

Legislative Appropriation 6,983,843

Per legislative worksheet, collective bargaining not included.
President released all to colleges. Positive Adjustments:

Projected Tuition 1,426,000
Based on FY'05 plus 19 classes  
FY 2005 Carryover (Tuition and fee) 12,000
Collective Bargaining (faculty) 393,710
Research and Training Funds 114,274
Special Fund Transfers 50,000
Moved from OVCE  
Assigned time appropriation 22,000
Estimated share of system appropriation  
Negative Adjustments:
System Assessments (182,040)
Banner, UH Foundation, Risk Management  
Starting TOTAL 8,819,787

Details of Part 2.

The regular payroll for faculty and staff in existing budgeted positions was considered to be a fixed cost. Salaries were based on FY'06, collective bargaining was included. Each position expense was examined and adjustments were made for vacancies, and partial year filling.

Definition of Other Fixed Costs :

Expenses incurred to support the physical plant, equipment and operating capacity of the college. Charges set and subject to change primarily by external agencies, such as insurance premiums, utility charges, memberships, and other similar service costs. Fixed costs remain relatively constant.   Examples of fixed costs: Telephone, Electricity, Gas, Water, Sewer

Only Institutional Support was considered to have "other fixed costs".   These were based on FY'05 estimated actual costs.

Telephone 25,000
Electricity 700,000
Gas20,000
Water 22,000
Sewer 27,000
Computer licenses8,000
Total802,000

Details of Part 3.

Definition of Essential Costs

Those costs which are considered necessary to operation of the programs, and which recur on an annual basis. While they are subject to adjustment, they remain fairly constant. Therefore, they do not have to be justified each year. Increase in the essentials will need to be justified and treated as a budget request. Examples of essentials: vehicle gasoline &oil, phone book advertising, R&M Equipment, software licenses, service fees, maintenance contracts, postage, instructional supplies, duplicating supplies

Instruction

Instructional supplies 26,000
Freight 2,200
Postage 200
R&M 2,000
Service fees 3,500
Other misc. 5,300
Total 39,200
 
OVCE
Supplies 90,090
Printing 6,000
Advertising 1,000
Postage 4,000
Duplicating machines 4,000
R&M 5,000
Total 110,090
 
Academic Support
Supplies 19,203
Rental (copiers, videos) 23,512
R&M (carpet, equipment) 9,974  
Voyager, software licenses 27,250
Training 200
OCLC (cataloging) 365
Books/subscriptions 27,871
Total 108,375
 
Student Services
Supplies 7,380
Service Fees 2,370
Printing 130
Advertising 300
Mileage570
Trans, In state 500
R&M 1,750

Total 13,000
 
Institutional Support
Supplies 71,000
Printing/Advertising 30,000
Mileage 1,000
Trans. In-state 2,400
Service fees 23,000
Reg. Fees 1,500
R&M, ofc.equip. 5,000
Postage 4,000
Rent (postage machine) 5,000
Bank Svc. 12,000
Yellow pages 5,000
Electricity 25,000
Rent solvent machine 5,000
R&M equip (AC/phone, etc) 130,000
R&M bldgs (alarms, doors, elev) 43,000
R&M grounds (trees) 15,000
R&M motor vehicle 3,000
R& other (trash containers) 15,000
SVC fees-Security 55,000*
Other misc. 100
Total 451,000
 
Balance at end of Part 3 274,818

* The college was mandated to spend 5% of the new appropriation on additional security over FY'06

Details of   Part 4.

Internal Allocations

The budget development procedure states that the budget committee will review requests and recommend discretionary expenditures based on justifications in April and May. The administration would then finalize the process in June. For FY'06, since the procedure is new and the timeline had passed, the administration and the budget committee agreed to work together in June to review requests and recommend discretionary expenditures based on the strategic plan and justifications.  

The following allocations were requested, justified and funded as top priorities for the units.

Instruction
Student help 31,000
Resource staff 19,112
Trans. In state 1,500
 
OVCE
Food service set-up 20,000
 
Academic Support
Student help 67,900
Resource Staff 13,333
 
Student Services
Student help 34,900
Add'l Student help 23,224
 
Institutional Support
Student help 27,200
Casual and Temporary 35,530
 
Total 273,758
 
Balance at end of Part 4 1,060

In the past three years, the college has opened each year with a projected deficit of $200,000 or higher, but has been able to close the year in balance. The balances have been achieved through turnover savings and frugal spending on the part of all departments and units. For 2005-2006 the decision was made to begin the year with a balanced budget, with the provision that adjustments will be made quarterly based on actual revenues and expenditures.

Details of Part V.

Additional program requests.

The balanced budget takes care of critical needs, but leaves many expenditures that are necessary to optimum programming still unfunded. Funding of additional requests has been deferred until January when an update will be made based on actual fall semester revenues and expenditures. If there are additional funds, or cuts need to be made, then the changes will be prioritized based on the strategic plan, and available reports and data.

Instruction
Supplies12,100
Filling faculty vacancies (No additional cost, replace lecturer dollars)
 
OVCE
New program start up 20,000
Student help OCET 13,000
 
Academic Support
Supplies, etc. 12,325
Increase tech support 20,000
HITS operating 6,200
Printer maintenance. 6,000
Equipment/software upgrades 154,350
Training 10,450
 
Student Services
Additional Student Aides 4,400
Compass Units 2,130
Supplies 300
Dues 390
Mileage 100
Printing 300
Trans In-state 780
 
Institutional Support
Supplies 18,900
Electricity 25,000
R&M various 24,000
Other 29,100
Van replacement 50,000

 

 

 

page last updated: October 2, 2008