FY16 Student & Incidental Fee Committee Budgeting Guidelines To: From: Date: Re: SIFC Budgeting Board Chairs and Organizational Directors/Coordinators Priscilla Macy, Student & Incidental Fees Committee Chairperson October 30, 2014 2015-2016 Student Incidental Fee Budgeting Guidelines The Student Incidental Fees Committee (SIFC) determined the following as the 2015-2016 (FY16) budgeting guidelines for budgeting units. These guidelines reflect the desires of the committee to increase access to education for all students by placing as little financial burden on the students as possible. These guidelines also reflect efforts by the SIFC to fulfill the Board of Trustees’ overall goal to increase financial accountability, to have effective fiscal controls and to enhance financial accounting within the University1. The committee advises that budgeting boards do everything possible to avoid increases in their budgets. However, any increases that are deemed necessary by each budgeting board must adhere to the following guidelines: I) Enrollment Projections: A) The SIFC will use the following numbers for 2015-2016 projected enrollment: B) 1) Fall, Winter, Spring enrollment 68,800 2) Fall Term enrollment 23,500 3) Winter term enrollment 22,900 4) Spring term enrollment 22,400 5) Summer Term 2017 6,800 II) Budgeting Boards: A) Advertise the date and time of all budget meetings for your budgeting boards and send that information to the SIFC Chairperson via email at student.fees@oregonstate.edu. Any meeting where you discuss budget items must follow Oregon Public Meeting Law. B) Each budgeting board has been assigned one student fees committee members who act as a liaison during fall, winter and spring term to promote communication during the budgeting process. Each budgeting board has also been assigned a budget liaison within the AABC. Please keep the committee chairperson advised of budgeting board meeting times at the beginning of each term and throughout the term so that the assigned member(s) of the committee can attend. Attached (Exhibit A) is the document outlining the duties and expectations of the SIFC liaison, the AABC liaison and the budgeting board for this process. 1 According to a training presentation on 10/29/2014 provided by Patti Snopkowski, Chief Audit Executive, OSU III) Budgets: A) Original Budgets 1) The committee is strongly encouraging a 0% increase to the original budget. This means a 0% increase in the allocated dollar amount. This means that if enrollment increases, the committee would like to see the per student fee amount decrease. (See exhibit B) 2) There will be two different types of budget increase classifications; mandatory and optional (see B. Decision Packages below). Mandatory will include things such as minimum wage increases, higher utility prices and assessments. Decision packages and optional increases will include adding a faculty or student position or increasing equipment purchases compared to the year before. 3) All non-mandatory increases must come in the form of decision packages. 4) The committee will fund the mandated increases as outlined in the University Fee Preparation Budget Guidelines (Exhibit C) and as provided by the AABC. If possible, the committee would like mandated increases to be covered by the increased enrollment. B) Decision Packages 1) The committee will be highly critical of any increases, but will consider these increases in terms of their use to support retention of employees, and services to students. 2) Additional funding for existing programs, the creation of new programs or positions, and additional equipment or supplies should be contained in decision packages. These decision packages will be voted on individually by the committee separate from the base budget but during the same budget presentation. 3) Decision packages can include various things that are similar, in order not to have decision packages for every single line-item increase. For example, buying more supplies can all be summarized in one decision package, even though it could cover numerous items. 4) New position requests are to be presented as decision packages. New position requests should be accompanied by a position description and vetted with the AABC HR team. In addition, the request needs an updated budget which provides a separate column that explicitly shows budget impact.. C) Summer Fee 2017 1) In order to have SIFC input on summer fee allocations, it will be required to present the Summer Fee for all applicable budgeting boards. Summer term projections presented during this cycle will be the for the 2017 summer term. 2) Currently, our bylaws state that the summer fee must be a percentage of the academic year fee, but this had not been consistently applied. The committee does not want an arbitrary summer fee, but a fee backed with justification. IV) Budget Submission Guidelines: A) Budget submissions must include the following elements, in the format requested. See budget template, Exhibit F. 1) Budget cover sheet with budget name and preparers 2) Budget cover letter. This page should essentially be a cover letter that generalizes the budget information by including the proposed budget, dollar amount change, percent change over last year to the dollar amount, change in per-student fee, and the percent change in the student fee. This will be presented in the form of an overall budget change matrix. Contact information must also be listed that minimally includes both the Director/Coordinator and Budgeting Board Chair (student). 3) The next section should include answers to the individual budgeting board questions posed by the SIFC. 4) Next, a page that summarizes the mandated increased costs and the decision packages. Please show the allocated amount as well as how these affect the per student/per term fee. 5) Next we would like a summary of revenues and expenses. To be included are expenses such as payroll, salaries, operating expenses, utilities, maintenance and repair, and depreciation and reserves. Please include any other department specific expenses and revenues as they pertain to your specific budget. 6) The next section will outline the budget detail by index. Units are to follow the financial template (Exhibit D) and guidelines provided by the SIFC. 7) A working capital management plan must be submitted if levels are over 10%. 8) Building Reserve and Major Project Funds levels as submitted to the Board of Trustees (formerly reported to OUS) are required for SIFC as well, and at this time this only pertains for SHS, the MU, Recreational Sports, Diversity Development, Childcare and Student Media. We require the history of these funds as well. For example, the actual outlays from past years as well as the projects completed using these funds. 9) Explanation of variances outside of the thresholds for indexes. This provides the opportunity to justify line item differences within indexes that exceed thresholds placed by SIFC. 10)A complete list of all paid positions is required. There is an example attached (Exhibit E) of how the excel file should look, as provided by the AABC. 11) The decision packages in their entirety with all justification should follow. 12) Lastly, show the complete line item budget, to be filled in as outlined in the Financial Template Guidelines. B) 10 copies of the budget must be delivered to the AABC/SIFC Suite in the Student Experience Center (SEC) by 5pm on January 27th, 2015. An electronic copy must also be submitted the SIFC Chairperson and the AABC at student.fees@oregonstate.edu and Jennifer.creighton@oregonstate.edu, respectively. V) Budget Presentation Guidelines: A) The following items are things the committee would like you to address in your presentation: 1) Give a brief overview of your budget and try to address questions that you anticipate the committee to have of your budget. 2) Talk about your decision packages. Try not to strictly recite information already given in your budget submission, and again if you can anticipate questions the committee may ask please do so. 3) A summary of the questions that were asked. Any visual aids/graphics to supplement the written answers that were submitted in your budget are recommended. 4) We would like an overview of the organization, but we are not here to micromanage the organization during this hearing. Impress us. Tell us things that we probably don’t know or describe something that your organization is doing that is saving students a lot of money or is very innovative. 5) Presentations will not exceed 30 minutes. Afterwards, there will be 45 minutes for questioning by the committee. The SIFC can and probably will ask questions during the 30 minute presentations as well. If you require additional time you must make arrangements with the chair at least two weeks prior to the budget hearing. The 30 minutes allocated for the presentation does not mean that the presentations are required to be 30 minutes. They can be shorter as long as all the relevant information is presented. 6) A student member of the Budgeting Board is required to present the budget at the hearing, while the Director or Coordinator should be present to answer any questions relating to organization. Anyone else relevant and/or could be helpful in answering questions are strongly encouraged to attend. 7) The budget presentation will result in a tentative approval with final approval coming during the SIFC Open Hearing. The SIFC Open Hearing is scheduled for February 12th, at 5pm in the MU Ballroom. Budgets at the Open Hearing are approached in hearing order. B) Individual Budgeting Board Questions 1. SORCE (Formerly Educational Activities) A. What shortcomings do you think SORCE will encounter in its first year? B. Explain how SORCE envisions its partnership/guidance from/with the Memorial Union C. How is the board adjusting to its new structure? D. What are SORCE’s shortcomings with student involvement? E. Is there a marketing strategy to raise awareness for the funds that SORCE provides? 2. Memorial Union/Student Media A. What program/item in the budget do you anticipate the most growth for? And B. Can you expand on how the MU's budget and programs help to meet the OSU's SP3.0? 3. Childcare and Family Resources A. Has usage grown in both programming and facility use? How much? B. How many students do you serve through your programs/events/employment? C. Is it possible that other University funds, resulting from the Child Care Task Force 20142015, will be received during FY16? D. The lack of a database was addressed in the threats section of your executive report. The implementation of Student Affairs’ Assessment and Evaluation initial data collection hardware was also stated as a two year goal. Will CFR have enough working capital to fund a database after the improvements that have to be made to the SCC and CCC? E. Please attach additional information about the position description changes that you hope to complete by the end of FY15, and the estimated fee impact of those changes. F. Feel free to include other information in your budget submission that you believe would help the committee understand your budget and organization better. 4. Recreational Sports A. What outreach efforts have been made to attract students that don’t typically utilize rec sports programs? B. What steps are being taken to adjust or alter the facilities to make them more accessible for the changing student demographic? C. What steps are being taken to secure funding for the future need of additional space? D. What is the short and long term plan to address the increasing demands of increased enrollment? E. Has there been any effort to find external or University funding for the Dixon Dream project that was voted down last year by a student survey? Is this project still going to be pursued? 5. Counseling and Psychological Services A. How have you prepared for the increase in the student population in regards to the services you provide? B. Do you plan on hiring any of the five temporary or interim positions to full-time? C. How are you planning on refining access to the less privileged, LGBTQ, African D. E. F. G. H. I. American, and veterans subpopulations? What is the estimated staff to student ratio for the 2015-2016 year? Do you have any current plans on renovating your offices within Snell? Please provide an update with your moving plans and needs based on assessments. How much this cost/how many new offices would be created? If this is unknown at this time, please note. Will this help with your reaccreditation issues? Please go into detail regarding safety and confidentiality concerns as it regards to the necessity to move to a new location. Is the Dixon Dream project still a consideration? Have alternative funding sources been pursued? It was expressed by the SIFC last year that they felt the University should accommodate some of the costs of this project, as it held significance to enhancing University goals and safety. 6. Athletics: A. Please elaborate on your strategic goals going into the next three years. 7. Student Health Services A. Will SHS be re-accredited through AAAHC this year/what are the Association’s requirements for accreditation? B. What actions have been done to form stronger alliances with UHDS, CAP, Dixon Recreation, and INTO OSU? What are the benefits of having strong relations with these programs? C. How do you plan on marketing the opening of the satellite clinic located in Tebeau Hall? D. What planning has gone into the new Alcohol, Drug and Violence Prevention Center? E. Have they been any major developments regarding a combined SHS/CAPS health building? How about the dental clinic? F. What future ‘special clinics’ have been planned in response to public health concerns? What are the costs associated with putting these clinics on? G. What has SHS administration pursued to address insurance billing? Do you have any statistics as to how many students are/are not insured? How many students are insured by providers billed by SHS? Does this change come with an increased cost and if so how much? 6. ASOSU A. Please explain how consolidating indexes among the TFD’s will “more accurately reflect and predict the spending of ASOSU”. B. Please briefly explain the direct benefit that students at OSU are receiving from ASOSU’s participation with OSA. C. With current ASOSU voter turnout around 10% is there a plan to increase student participation and involvement? D. Please elaborate on potential costs associated with the USA Today and Corvallis Gazette Times partnerships. E. Please give an update on the improvements invested in Saferide? Provide statistical data on use and demographics if possible. 7. Student Sustainability Initiative A. How many students do you serve through your programs/events/employment? B. How did the graduate assistant position along with the director position help SSI achieve its goals? C. What was the reason for student pay, and other expenses being greatly underrealized in FY14? D. How will moving into the SEC change how SSI functions and budgets? E. Please provide a few examples of students who received grants from SSI in FY14. Feel free to highlight the Ecologue. F. Feel free to include other information in your budget submission that you believe would help the committee understand your budget and organization better. 8. Music A. Please elaborate on the funding that Athletics provides to Marching Band. What is the scope of this funding (i.e. what do they fund and what can they fund?) B. Please give a brief explanation of what each entity in the student fee funded portion of music does. 9. Student Diversity and Development A. How do you plan to increase the educational learning outcomes with the center’s programming? B. Has student work hours improved with an increase in staff and new centers to facilitate a better working environment? C. How has traffic increased since opening of the new cultural centers? D. Is a golf cart necessary for transport between centers? Are there less expensive transport options? E. Please elaborate on the need to create a minority male initiative. F. How has the work on your comprehensive fundraising plan come along? Is there an official plan in place now? G. What would the uniform assessment plan for all CRC’s look like? H. What are the current scholarship and grant/research opportunities that are being utilized by students and staff? Do you have a way of tracking this? If not, could you? I. Do you have a quantitative way to track student traffic and use within each of the cultural centers? Do you track demographics for this type of traffic? If you have any questions about the budgeting guidelines please contact Priscilla Macy at 541-737-3458 or at Student. Fees@oregonstate.edu. Exhibit A A. Roles for SIFC Liaisons to Fee Boards 1. Go to a fee board meeting once a term at minimum, work at the beginning of each term to schedule times to meet that work with your schedule. 2. Meet with the Leader/Director of the organization during the beginning of fall term. 3. Be the email contact person for that organization. 4. Give an update to SIFC at their weekly meetings regarding Fee board action and initiative. For example, the SIFC Chair will tell the fee board chairs to email their liaisons whenever they approve a contingency request, and that’s something you can update the committee on during our weekly meetings. 5. Keep the SIFC chair updated on what fee board action and questions. 6. Ensure that fee boards are holding open and public meetings before their preliminary SIFC budget presentation. According to the State of Oregon, “A governing body must provide notice that is reasonably calculated to inform the public and all interested parties about the time, place and agenda of public meetings.” An advertisement in the Barometer is recommended and a five day notice with agenda on their website is required. 7. Ensure that the budget will be submitted on time, budget guidelines are followed, all questions are asked in a complete manner, and to answer all questions that the budgeting board might have regarding the guidelines, questions, or general budgeting. 8. Fee Board Chairs will contact the SIFC Chair if committee member doesn’t show up to a meeting that they were supposed to attend. B. Roles for AABC Liaisons to Fee Boards 1. To meet with the Leader/Director of the organization upon assignment to that organization. 2. To be the financial accounting contact for the business office for that board(s). 3. To deliver financial information in a timely matter to their respective fee board(s). 4. To update the SIFC chairperson as to the financial preparation and activity with the respective fee boards. 5. Fee boards are responsible to report accurate information to their AABC liaisons, and in a timely fashion. 6. Both the fee board and the AABC liaison are responsible to follow the annual calendar as outlined by the SIFC. If a deadline cannot be reached it is their responsibility to notify the SIFC chairperson before the stated deadline. 7. Both the Fee board and the AABC liaison are to be held accountable by the SIFC for accurate, timely and transparent operations and financial reporting. AABC Budget Support Department/Board Childcare and Family Services (OLV) ASOSU EdAct, SORCE Main Jenn Creighton Alex Leziy-Miller Curt Black Nichole Havranek Nichole Havranek SSI Jonathan Rosa MU Shannon Guthrie Student Media Music Back up Meghan Tompkins Tyler Spevacek Curt Black Meghan Tompkins Jonathan Rosa Shannon Guthrie Jenn Creighton SHS Alex Leziy-Miller CAPS Kay Kent Alex Leziy-Miller Mike Abraham Jenn Creighton Susan Lane Alex Leziy-Miller Mitchell Barrington Alex Leziy-Miller SIFC Admin fee Rec Sports Diversity Development Updated: 10/30/2014 Kay Kent Exhibit B A Summary of the SIFC Policy on Incremental Budgeting The SIFC follows a process called incremental budgeting. This means that when you submit a budget every year to SIFC for review, the ‘base’ budget, or the same level of spending that was granted the year before, is automatically granted this upcoming year with very little review. This year, the enrollment change will also be considered to be a part of the base budget. For example, if your approved budget from last year was $1,000,000 and enrollment is projected to jump 5% for the upcoming fiscal year, then a budget in the amount of $1,050,000 could be proposed without any decision packages. This was because the ‘per student per term fee’ was staying the same, even though the total allocated dollar amount increased. This means that decision packages are needed for anything that increases the budget in an absolute way, except for mandatory increases. The main examples are minimum wage increases and utility increases. Although the committee would still like a summary of all of these increases as well, the decision packages will be needed for things like new hires, buying more supplies than the year before, non-mandatory wage increases, increased services, etc. SIFC Financial Template Guidelines for Exhibit D Context Overview Elements to Populating the Template Steps to Complete the Financial Template Overview: The financial template was constructed to save time for all departments that present to SIFC during the budgeting process. It is also to be used as a tool to better track financial data in responding the Board of Trustees overall goal to improve financial reporting within OSU. Elements to Financial Template: 1. Cover Page Information 2. Index Page Details 3. Comments page Steps to complete the finance template for Unit/Department staff: How to populate financial template: 1. Cover Page: a. All Cover page cells will be locked. b. All Index page information will updated to the cover page. 2. Index Page: a. Units/Department will receive the financial template with the following financial columns populated: i. Approved Budget 20XX-20XX ii. Actual 20XX-20XX iii. Approved Budget 20XX-20XX b. All information in the Projected Budget 20XX-20XX and all Decision Impact columns (if applicable) will need to be populated by the unit/department*. i. *The AABC will be populating the following line items in the Projected Budget for groups: 1. Utilities 2. Assessments 3. Interest 4. Minimum Wage Impacts 5. Payroll 3. Cover Page Review and Finalization: a. All information inserted into each index page will populate each respective cell on the cover page. 4. Comment page a. All comments from the Annual Fiscal Summary can be copied and pasted into the financial budget comment section. b. All details regarding comment requirement and be seen below. What deems worthy for a comment: a. To determine if a comment is necessary, the template will follow a two part test: i. Does the account subgroup (listed below) exceed the listed percent change? If no -> do not flag If yes -> does the subsection also exceeds an increase in the listed dollar amount? If yes -> flag and put a number (starting with 1, then 2, etc.) under the comment column and along the subsection header line. The percentage and dollar amount change should be in comparison to last years requested to this years requested amount. For executive reports for 2015, a comment will also be required of these same variances, but with comparatives between requested and actuals. Thresholds will be revaluated for adjustment by the SIFC in 2015-2016. b. The department will make comments on the numbered subgroups. Account Type Sub-group Account Code Percentage Change Dollar amount Investment Sales and Services Other Revenues Internal Sales Internal Sales Reimbursements 05100-05099 06000-06999 25% 10% $500 $250 08000-08799 09000-09999 79000-79999 10% 10% 5% $250 $250 $250 10000 - 19999 20% $2000 20101 – 20401 21007 – 21070 25% 25% $1000 $1000 22002 - 22599 10% $250 23001 - 24299 10% $1000 24501 - 24999 25001 - 25199 10% 25% $700 $1000 28002 - 28400 28502 - 28590 20% 10% $500 $500 28601 – 28699 5% $250 28701 - 28732 20% $500 28801 - 28840 20% $500 Revenues Salaries – Wages & OPE Other Expenses Supplies Agricultural Related Services & Supplies Communications and Postage & Shipping Facilities & Utilities Related Fees & Services Medical & Scientific Services & Supplies Assessments Employee Related and 1099 Reportable Expenses Conferences, Entertainment, etc. Fiscal Management Expense Debt/Investment Expense Miscellaneous Services & Supplies Training 28901 - 28999 5% $250 29001 – 29052 10% $250 Transfers to State of Oregon 38001 - 38999 20% $1000 Travel 39415 - 39119 5% $250 Sub-contracts & Sub-grants Merchandise for Resale or Redistribution 39902 - 39999 20% $1000 60000-69999 15% $500 Subsidy 50000 – 59999 15% $1000 Indirect Costs 70000 – 79999 15% $1000 Transfers 91000 - 99999 15% $1000 FOR FY16, Exhibit C The budget guidelines provided below are intended to inform the fee-setting of OSU departments and organizations. These guidelines are based on projected or anticipated changes in enrollments, benefit costs and other variables that are subject to change. Where appropriate, the relative volatility of a guideline (High, Medium or Low) has been provided. (Prepared for October 30th, 2014) FY16 Guidelines Volatility Salaries Unclassified, including academic, faculty and professional: 3% expected July 1, 2015 for full year PDQ roll out will effect this Medium Classified employees - 3% for full year (pretty close to covering steps and small COLA) Medium Student Wages Minimum Wage January 1, 2014 through December 31, 2014 *Estimate - January 1, 2015 through December 31, 2015 $9.10/hr $9.25/hr Low Low Graduate Pay - Minimum full-time equivalent monthly salary - $3,550 actual Low Graduate Fee Remissions Base tuition - 12 credits - resident 3% increase Actual costs vary by program. Please refer to approved Tuition & Fees for actual costs: Fees: Changed from flat amount to 90% ($442 for FY15) Low http://www.ous .edu/fac treport/tuition/ http://oregons tate.edu/budget/sites /default/files /ay 2014-15-os u_fee_book_063014_final.pdf Estimated Other Payroll Expense (average annual amount) Unclassified-greater than .5FTE Unclassified-less than .5FTE 30.4% of salary plus $16,366 30.4% of salary plus $95 Medium Medium Classified-greater than .5FTE Classified-less than .5FTE 30.4% of salary plus $16,366 30.4% of salary plus $95 Medium Medium 1040 Appointments-.5FTE and greater 1040 Appointments-less than .5FTE 28.42% of salary plus $16,366 8.1% of salary plus $34 Low Low Students Graduate Students Health insurance fee for Graduate Assistants 0.17% of salary plus $34 0.17% of salary plus $34 $900 per month Assessments * Tort Liability (28160) (prior account code 28060) * Property Insurance (28161) (prior account code 28061) * Central Government Service Charge (28020) * OUS Centralized Activities (28101) * Secretary of State Audit (28003) * General Admin Overhead Charge (28204) Low Low Medium All unknown at this time. Waiting to hear additional information. Will use historical if no other information is obtained. Projected Utilities Rate Increases Electricity & Steam (OSU) No known changes Medium Natural Gas 4.4% increase, Nov '15 unknown Medium Water & Sewer No rate increase, Feb '16 3.1% increase, Feb '17 2.3% Medium (City of Corvallis) Nov '14 Feb '15 Medium Steam No known changes Service and Supplies (General Inflation) *Depends on vendors, product or service 0.0% Medium Interest Revenue Calcuations will be done by the AABC and based on FY15 projected actuals and cash on hands estimates. AABC will provide to units/departments impacts as stated above for salaries, OPE, assessments, utilities, and interest. Projected Incidental Fee FTE Fall Term Winter Term Spring Term Summer Term SHS & CAPS - Head Count FWS SHS & CAPS - Summer FY17 FTE 23,500 22,900 22,400 68,800 Medium Medium Medium 6,800 Medium 69,100 6,575 Medium Exhibit E: Title Unclassified Mgr - Finance & Accounting Coord-Business Operations Finance Coordinator Finance Coordinator Classified Accountant 1 Accountant 1 Accountant 1 Accountant 1 Accounting Technician Accounting Technician Limited Dur. Acct Tech Students Students 9 Rate 6,249 3,871 4,417 4,417 3,103 2,960 3,566 3,103 2,960 2,138 2,138 1,560 Months Annual 12 12 12 12 12 12 12 12 12 12 12 12 74,985 46,450 53,004 53,004 40,353 38,374 45,771 39,727 37,194 27,270 25,656 18,720 Fixed OPE Variable OPE OPE 14,766 14,766 14,766 14,766 14,766 14,766 14,766 14,766 14,766 14,766 14,766 21,240 13,285 15,159 15,159 11,541 10,975 13,091 11,362 10,637 7,799 7,338 36,006 28,051 29,925 29,925 Unclass 4% 2012 Unclass 4% 2013 38,992 24,154 40,552 25,120 Total FTE Total Indexes: 1 1 1 1 4 115,549 77,325 82,929 82,929 358,733 QBC270 QBC270 QBC270 QBC270 Total 115,549 77,325 82,929 82,929 358,733 1 1 1 1 1 1 1 7 66,660 64,115 73,628 65,855 62,597 49,835 47,760 430,450 QBC270 QBC270 QBC270 QBC270 QBC270 QBC270 QBC270 Total 66,660 64,115 73,628 65,855 62,597 49,835 47,760 430,450 Total 18,720 18,720 3.5 4 Salary and OPE Totals 807,902 15 26,307 25,741 27,857 26,128 25,403 22,565 22,104 5,354 65,520 QBC270 65,520 854,702 Exhibit F 2015-2016 [Insert Budget Board Name] FY16 Prepared By: [Insert Budget Name] FY16 2015-2016 Date: To: Student Incidental Fee Committee (SIFC) From: Re: Contacts: I. Budget Summary II. Overall Budget Change Matrix: Fall, Winter Spring Summer 2014-2015 Cost per student per term 2015-2016 Cost per stud ent per term $ $ $ $ % Increase from 1|Page [Insert Budget Name] FY16 2015-2016 III. Questions from SIFC Please refer to Budget Guidelines for your department specific questions 2|Page [Insert Budget Name] FY16 2015-2016 IV. Summary for FY16 [Budget Name] Increase in Enrollment FY16 FY15 Student Pop. Increase (%) A. Incidental Fees Total FY15 Incidental Fees $ Total FY16 Incidental Fees $ Total FY16 Dollars to Allocate $ B. Mandatory Costs Utilities $ Total Utilities $ Salaries + OPE + Min. Wage Incr. $ Total Mandatory Costs $ C. Non-Mandatory Costs Decision Package #1 $ Decision Package #2 $ Decision Package #3 $ Decision Package #4 $ Total Non-Mandatory Costs $ Total Mandatory & Non-Mandatory Costs $ 3|Page [Insert Budget Name] FY16 2015-2016 V. Summary of Revenues and Expenses A. Revenue: Student Fee Revenue B. Expenses: Student Payroll Classified Salaries Unclassified salaries Other Payroll Expense C. Other Expenses: Operating supplies expense Minor Equipment . Utilities Maintenance & Repairs. Assessment and overhead expenses. Other Expenses . . Depreciation & Reserves 4|Page [Insert Budget Name] FY16 2015-2016 VI. [Budget Name]Name] Working Capital Report VI. [Budget Working Capital ReportSummary For For SIFC Winter SIFCSubmission: Submission: Winter TermTerm 2015 2015 Projections for June 30, 2015 (End of FY15) Working Capital FY15: $xxxxxxxxx Recommended OSU IMD FY15: $xxxxxxxxx Excess Working Capital for FY15: $xxxxxxxxx VII. Reallocationof ofExcess Excess Working Capital VII. Reallocation Working Capital Excess Working Capital Plan: Reallocation to [xxx] for [xxxxxx] Below are estimated expenses and expected ranges of costs for items within FF&E: Outfit the Blue Penguin with new railings $XXXXX Installation of electronic navigation equipment $XXXXX Design and implementation of new flag design on the Blue $XXXXX Salary and OPE. Additional positions to assist with projects $XXXXX Estimated range of expenses for [xxx] $XXXXXXXX 5|Page [Insert Budget Name] FY16 2015-2016 VIII. Decision Packages [If there are any decision packages included in this year’s request, they should be listed in this section. Decision packages should include a detailed written justification for the increase or major programmatic change; the total amount of the request; and the amount of the increase per student, per term. If the decision package is for the creation of a new staff position, a detailed position description should also be included. Any documentation regarding usage statistics, changes in service levels, or other information pertinent to your request is helpful for the decision-making of the committee and should be included in your decision package.] 6|Page