Financial Analysis of Oregon Tech in the Middle of the Coronavirus Pandemic
Howard Bunsis Professor of Accounting, Eastern Michigan University Past Chair, AAUP Collective Bargaining Congress May 14, 2020 1
Financial Analysis of Oregon Tech in the Middle of the Coronavirus - - PowerPoint PPT Presentation
Financial Analysis of Oregon Tech in the Middle of the Coronavirus Pandemic Howard Bunsis Professor of Accounting, Eastern Michigan University Past Chair, AAUP Collective Bargaining Congress May 14, 2020 1 May 11 Notice on Furloughs from
Howard Bunsis Professor of Accounting, Eastern Michigan University Past Chair, AAUP Collective Bargaining Congress May 14, 2020 1
2
3
Source: Audited Financial Statements
4
28% 26% 19% 9% 7% 6% 4% 2%
35% 33% 4% 12% 9% 3% 4% 0%
0% 5% 10% 15% 20% 25% 30% 35% 40%
State Appropr Tuition and Fees Cap Gifts/Grants Auxiliaries Financial Aid Grants Other Grants/Contracts Investments
Accrual Basis Cash Basis
Source: Audited financial statements 5
Accrual Basis Cash Basis Accrual Basis Cash Basis State Appropriations
29,401 29,268 28% 35%
Tuition and Fees
27,382 27,687 26% 33%
Capital Gifts/Grants
19,503 3,278 19% 4%
Auxiliaries
9,591 9,565 9% 12%
Financial Aid Grants
7,158 7,135 7% 9%
Other
5,792 2,559 6% 3%
Grants and Contracts
4,208 3,244 4% 4%
Investments
1,636 2% 0%
Total Revenues
104,671 82,736 100% 100%
Source: Audited financial statements
6
In Thousands
2014 2015 2016 2017 2018 2019
Tuition and Fees 21,488 21,933 23,947 24,673
25,717 27,352
State Appropriation
18,207 20,439 25,176 26,655 27,957 29,268
15,000 17,000 19,000 21,000 23,000 25,000 27,000 29,000 31,000 2014 2015 2016 2017 2018 2019
Tuition and Fees State Appropriation
7
8
9
10
11
12
furloughed include groundskeepers, custodial workers, clerical workers, as well as “various campus service workers.”
spending plan for the 2021 that would feature a 14 percent reduction from the current fiscal year. Georgia's tax revenues dropped by roughly $1 billion in April.
days under the plan, depending on their salary. Those with the largest base salaries will be required to take 16 furlough days, the equivalent of a 6.2 percent pay cut.
includes 26 furlough days.
13
14
15
irresponsible to bring the system’s nearly 500,000 students back to its 23 campuses in the fall.
scaled back in the event of a second wave. He said planning for online instruction now “preserves as many options for as many students as possible.”
16
continuation of home-schooling young children, and most importantly, illness.”
risk of not having a 2021.”
if we don’t keep our students, faculty, and staff healthy.”
prevent it.”
17
18
19
20 What makes up these assets? How much of the $106 million of net assets are reserves? Is there too much debt?
50,000 100,000 150,000 200,000 2015 2016 2017 2018 2019
Total Assets Total Net Assets Total Liabilities
21
2015 2016 2017 2018 2019
Cash and Investments
27,012 31,759 30,379 33,020 32,088
Capital Assets
95,257 93,615 97,159 103,088 114,421
Other Assets
12,572 9,440 9,886 10,235 16,028
Total Assets
134,841 134,814 137,424 146,343 162,537
20,000 40,000 60,000 80,000 100,000 120,000 140,000
Cash and Investments Capital Assets Other Assets 2015 2016 2017 2018 2019
22
full in 2016
was added in full in 2018
made by the Oregon Tech administration in the audited statements, as these are all not true liabilities of OIT
Adjustments
2015 2016 2017 2018 2019
Deferred inflows - Pensions
4,116 1,467 161 388 1,916
Deferred Outflows - Pensions
876 1,483 9,011 6,059 6,592
Pension Liability
(2,133) 6,027 16,969 15,678 15,957
OPEB Liability
662 594 615 1,484 1,571
Compensated Absences
1,458 1,403 1,624 1,812 2,073
State Gov Rate Pool
1,783 1,722 1,642 1,545 1,426
Total Adjustment
5,010 9,730 12,000 14,848
16,351
As Reported 2015 2016 2017 2018 2019
Total Assets
135,717 136,297 146,435 152,402 169,129
Total Liabilities
111,952 63,417 70,012 72,812 74,340
Total Net Assets
23,765 72,880 76,423 79,590 94,789
As Reported
2015 2016 2017 2018 2019 Invested in Capital Assets 11,458 54,361 58,659 65,655 74,217
Restricted Expendable
6,789 4,762 5,284 3,382 8,992
Unrestricted
8,117 13,757 12,480 10,563
7,279
Total Net Assets
26,364 72,880 76,423 79,600 90,488
Sources: Audited financial statements
23
Adjusted Balance Sheet
2015 2016 2017 2018 2019
Total Assets
134,841 134,814 137,424 146,343 162,537
Total Liabilities
106,066 52,204 49,001 51,905 51,397
Total Net Assets
28,775 82,610 88,423 94,438 111,140
Adjusted Net Assets
2015 2016 2017 2018 2019 Invested in Capital Assets 11,458 54,361 58,659 65,655 74,217
Restricted Expendable
6,789 4,762 5,284 3,382 8,992
Unrestricted
13,127 23,487 24,480 25,411 23,630
Total Net Assets
31,374 82,610 88,423 94,448 106,839
2019 Unrestricted as reported on prior slide 7,279 Adjustment per prior slide 16,351 True Unrestricted as reported by OIT admin 23,630
24
Source: Audited financial statements
25
Category Discussion Amount Reserves?
Invested in capital assets: this is the value of the buildings, and this component of net assets does not tell us anything about the financial freedom or flexibility of OIT. Not part of reserves 74,217 Restricted expendable net assets These are net assets that are set aside for a specific purpose, and the reserves can only spent for that purpose. This component IS included in the calculation of reserves 8,992
8,992
Unrestricted Net Assets Unrestricted means unrestricted. The administration may claim that unrestricted net assets are already spoken for. If the reserves were truly spoken for and contractually committed, the amounts would not be in the unrestricted category. 23,630
23,630
Total Net Assets 106,839 32,622
26
What the Administration Will Claim What is Reality
The reserves are not nearly that high, as so much of the reserves are restricted by the endowment and donor restrictions
The unrestricted reserves do not include any funds restricted by donors
Most of the reserves are already designated by Board policy for important student initiatives; even if we wanted to move some of the funds, we are not allowed to do so
If there is a firm, no-way-you-can-get-out-of-it commitment, then the external auditors would put those funds in the restricted-expendable category of net assets; the Board may have voted for certain initiatives, but those priorities can be changed at the discretion of the Board.
Reserves cannot be spent on recurring expenses such as faculty salaries, and we would be violating our fiduciary responsibility if we used reserves in a haphazard manner Reserves should not be spent on recurring expenses, but reserves ARE there for this exact purpose: to deal with temporary and unexpected declines in revenues or increase in expenses. That is EXACTLY the situation we are in now with the coronavirus pandemic
Source: Audited financial statements
27
2015 2016 2017 2018 2019 Unrestricted 13,127 23,487 24,480 25,411 23,630 Restricted Expendable 6,789 4,762 5,284 3,382 8,992 Total Reserves 19,916 28,249 29,764 28,793 32,622
5,000 10,000 15,000 20,000 25,000 30,000 35,000
2015 2016 2017 2018 2019 Unrestricted Restricted Expendable
28 2015 2016 2017 2018 2019 Unrestricted 13,127 23,487 24,480 25,411 23,630 Restricted Expendable 6,789 4,762 5,284 3,382 8,992 Total Reserves 19,916 28,249 29,764 28,793 32,622
Total expenses
61,388 70,548 75,017 80,478 92,018
Primary reserve ratio
32.4% 40.0% 39.7% 35.8% 35.5%
Number of months in reserve
3.89 4.81 4.76 4.29 4.25
Unrestricted + Restricted = Total Reserves Total Reserves / Total Expenses = Primary Reserve Ratio Number of Months = Primary reserve ratio * 12 (months) The 4.25 months would still be 3.08 months for unrestricted reserves only
Source: Audited financial statements
29 Year Cash and Investments Total Reserves
2015
27,012 19,916
2016
31,759 28,249
2017
30,379 29,764
2018
33,020 28,793
2019
32,088 32,622
5,000 10,000 15,000 20,000 25,000 30,000 35,000 2015 2016 2017 2018 2019
Cash and Investments Total Reserves
Source: Audited financial statements 30
2015 2016 2017 2018 2019
Total Reserves
19,916 28,249 29,764 28,793 32,622
Total Debt
93,594 41,136 42,783 42,912 45,614
Viability Ratio
21% 69% 70% 67% 72%
20,000 40,000 60,000 80,000 100,000 2015 2016 2017 2018 2019
Total Reserves Total Debt
31
2015 2016 2017 2018 2019
Tuition and Fees
22,614 24,908 24,402 25,724 27,687 State Appropriation 20,439 25,176 26,655 27,957 29,268
Auxiliary
7,950 8,306 9,491 8,929 9,565
Grants and contracts
5,249 3,580 4,699 7,156 6,522
Financial aid grants
7,998 7,280 6,940 6,912 7,135
Other
913 1,179 710 1,646 2,559
Total Cash In
65,163 70,429 72,897 78,324 82,736
Payments to Employees
(39,837) (42,885) (46,385) (49,833) (54,060)
Payments to suppliers
(14,910) (13,334) (15,175) (16,378) (21,541)
Student financial aid
(4,674) (4,644) (5,491) (5,105) (5,048)
Total Cash out
(59,421) (60,863) (67,051) (71,316) (80,649)
Net Operating Cash Flows
5,742 9,566 5,846 7,008 2,087
Source: Audited financial statements
32
33
Sources: OIT Office of Institutional Research; Common Data Set and 4th Week Fall SCARF reports
34
2014 2015 2016 2017 2018 2019 2020 Undergrad 4,373 4,218 4,730 5,154 5,384 5,212 5,178 Grad 41 55 56 78 106 129 141 Total 4,414 4,273 4,786 5,232 5,490 5,341 5,319
3,000 3,500 4,000 4,500 5,000 5,500 6,000 2014 2015 2016 2017 2018 2019 2020
Total Headcount Enrollment
35
# Changes 2014 to 15 2015 to 16 2016 to 17 2017 to 18 2018 to 19 2019 to 20 Undergrad (155) 512 424 230 (172) (34) Grad 14 1 22 28 23 12 Total (141) 513 446 258 (149) (22) % Changes 2014 to 15 2015 to 16 2016 to 17 2017 to 18 2018 to 19 2019 to 20 Undergrad
12.1% 9.0% 4.5%
Grad 34.1% 1.8% 39.3% 35.9% 21.7% 9.3% Total
12.0% 9.3% 4.9%
Rest of Oregon Publics
All Oregon Publics per HECC 2014 2015 2016 2017 2018 2019 2020 Resident 70,475 68,520 67,558 66,076 65,935 64,850 64,509 Nonresident 32,599 33,955 35,169 36,141 36,380 36,157 36,437 Total 103,074 102,475 102,727 102,217 102,315 101,007 100,946 Take out OIT 98,660 98,202 97,941 96,985 96,825 95,666 95,627
36
12.0% 9.3% 4.9%
0% 2% 4% 6% 8% 10% 12% 14%
Oregon Tech Rest of Oregon Publics
37 (300) (200) (100) 100 200 300 400 500 600 Undergrad Grad 2014 to 15 2015 to 16 2016 to 17 2017 to 18 2018 to 19 2019 to 20
38
18.5%
1.7%
20.5%
0% 5% 10% 15% 20% 25% Oregon Tech Rest of Oregon Publics
2014 to 2017 2017 to 2020 2014 to 2020
Sources: HECC 4th Week Count and SCARF reports for non-resident alien
39
2014 2015 2016 2017 2018 2019 2020
Resident Only 3,238 3,157 3,588 3,915 4,187 4,083 4,079 Nonresident 1,176 1,116 1,198 1,317 1,303 1,258 1,240 Total OIT 4,414 4,273 4,786 5,232 5,490 5,341 5,319
Percent from Oregon OIT 73.4% 73.9% 75.0% 74.8% 76.3% 76.4% 76.7%
% from Oregon Other Oregon Publics
68.2% 66.6% 65.3% 64.1% 63.8% 63.5% 63.2% Non-resident alien per SCARF 53 43 78 92 127 116 111
As % of Total 1.2% 1.0% 1.6% 1.8% 2.3% 2.2% 2.1%
2014 to 15 2015 to 16 2016 to 17 2017 to 18 2018 to 19 2019 to 20 Resident Only (81) 431 327 272 (104) (4) Nonresident (60) 82 119 (14) (45) (18) Total OIT (141) 513 446 258 (149) (22) 2014 to 15 2015 to 16 2016 to 17 2017 to 18 2018 to 19 2019 to 20 Resident Only
13.7% 9.1% 6.9%
Nonresident
7.3% 9.9%
Total OIT
12.0% 9.3% 4.9%
Source: HECC (Oregon Higher Education Coordinating Commission)
40
21%
12% 11% 4%
1% 26%
5% 12%
0% 5% 10% 15% 20% 25% 30% OIT Resident Only Rest of Oregon Resident OIT Non- resident Rest of Oregon Non- Resident 2014 to 2017 2017 to 2020 2014 to 2020
Oregon Tech growing with Oregon residents, in contrast to the other Oregon publics Other Oregon publics growing more with non-residents
Source: Major Report at https://www.oit.edu/faculty-staff/institutional-research/majors-reports
41
2015 2016 2017 2018 2019 2020 Arts & Science 1,047 1,439 1,840 Health 1,339 1,418 1,459 Nursing 52 61 69 Total of above 3 2,438 2,918 3,368 Engineering 1,508 1,578 1,632 Management 450 418 371 Total of above 3 1,958 1,996 2,003 % Change 2015 to 2020 HAS (Health, Arts, Science) 2,438 2,918 3,368 3,651 3,523 3,491 43.2% ETM (Engineering, Tech, Mgmt) 1,958 1,996 2,003 1,971 1,965 1,978 1.0% Total, some duplication 4,396 4,914 5,371 5,622 5,488 5,469 24.4% Unduplicated 4,273 4,786 5,232 5,490 5,341 5,319 24.5% First year students 2015 2016 2017 2018 2019 2020 Unduplicated 505 464 511 449 454 503
Sources: IPEDS https://www.oit.edu/college-costs/tuition-fees/calculator https://oregontechsfstatic.azureedge.net/sitefinity-production/docs/default-source/business-affairs-documents/tuition-fees/2020-2021- tuition-and-fees-by-program.pdf?sfvrsn=e27de977_2
42 2014 2015 2016 2017 2018 2019 2020 2021 Tuition and Fees $8,548 $8,445 $8,838 $9,625 $9,982 $10,118 $10,718 $11,269 Dollar Change (103) 393 787 357 136 600 551 % Change
4.7% 8.9% 3.7% 1.4% 5.9% 5.1%
2020-2021 Per Term Annual 2019-20 Annual 2020-21 Annual $$ Change % Change Tuition $3,070.80 $9,212.40 $8,774 $9,212 $439 5.0% Student Rec Fee $69.00 $207.00 $207 $207 $0 0.0% Building Fee $45.00 $135.00 $135 $135 $0 0.0% Incidental Fee $399.50 $1,198.50 $1,101 $1,199 $98 8.9% Health Service Fee $172.00 $516.00 $501 $516 $15 3.0% Total Tuition and Fees $3,756.30 $11,268.90 $10,718 $11,269 $551 5.1%
43
Tuition and Fees, Gross
28,036 29,113 31,378 32,501 34,090 36,215
Allowances 6,548 7,180 7,431 7,828 8,373 8,863 Tuition and Fees, Net 21,488 21,933 23,947 24,673
25,717 27,352
Discount Rate 23.4% 24.7% 23.7% 24.1% 24.6% 24.5%
Tuition and Fees, Gross – Allowances = Tuition and Fees Net Discount rate: Numerator = Allowances Denominator = Tuition and Fees, Gross The administration will likely claim the rate is much higher, as they tend to report the rate only for first-year students
44
Institution Name Discount Rate 2019 Tuition and Fees SOU 29.1% $9,615 Oregon Tech 24.6% $10,118 WOU 24.4% $10,197 Eastern Oregon 24.3% $8,679 PSU 19.7% $9,105 OSU 17.1% $11,166 UO 16.3% $11,898 Peer Average 21.8% $10,110 OIT vs. Peer Average 2.8% $8 Oregon Tech rank (of 7) 2 4
Institution Name Discount Rate 2019 Tuition and Fees Savannah State 63.2% $5,743 Arkansas Tech 40.8% $7,254 SW Oklahoma State 38.8% $7,335 West Liberty 32.0% $7,680 Louisiana Tech 32.0% $9,645 Weber State 31.1% $5,859 Midwestern State 30.4% $9,233 Pittsburgh-Bradford 29.5% $13,900 Idaho State 28.7% $7,420 SUNY Polytechnic 28.1% $8,238 Eastern Washington 27.6% $7,323 Oregon Tech 24.6% $10,118 Louisiana Monroe 21.3% $8,554 Indiana -Northwest 20.2% $7,344 Wisconsin-Platteville 16.7% $7,796 Peer Average 31.5% $8,095 OIT vs. Peer Average
$2,023 Oregon Tech rank (of 15) 12 2
N=50 Peers
45
Adams State University
Minnesota State University Moorhead
University of Central Arkansas Arkansas State University-Main Campus Minot State University University of Louisiana at Monroe Arkansas Tech University Missouri Western State University University of Maine at Farmington Armstrong State University Morehead State University University of Massachusetts-Dartmouth Boise State University Murray State University University of Michigan-Dearborn Central Connecticut State University Nicholls State University University of Montevallo Clayton State University Northern Kentucky University University of South Carolina-Aiken Columbus State University Purdue University-Calumet Campus University of Southern Indiana Florida Gulf Coast University Shepherd University University of Wisconsin-Stout Fort Lewis College Southeast Missouri State University West Texas A & M University Francis Marion University Southern Utah University Western Carolina University
Indiana University-Purdue University-Fort Wayne Southwestern Oklahoma State University
Western Kentucky University Keene State College SUNY College at Brockport Western Oregon University Lander University Texas A & M International University Winona State University Marshall University Texas State University Winthrop University McNeese State University The University of Texas at Tyler Worcester State University Metropolitan State University of Denver Youngstown State University
46
Discount Rate 2019 Tuition and Fees Oregon Tech 24.6% $10,118 Peer Average 33.1% $9,028 Oregon Tech vs. Peer Average
1,090 Oregon Tech Rank (of 50) 39 14 High (Fort Lewis) 66.3% $15,730 75th Percentile 41.5% $10,161 Median 33.2% $8,554 25th Percentile 26.2% $7,691 Low (Central Conn St) 11.4% $3,926
47
2014 to 2015 2015 to 2016 2016 to 2017 2017 to 2018 2018 to 2019 2019 to 2020 2020 to 2021
Enrollment
12.0% 9.3% 4.9%
Tuition Price
4.7% 8.9% 3.7% 1.4% 5.9% 5.1% Tuition Revenue 2.1% 9.2% 3.0% 4.2% 6.4%
0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0%
2014 to 2015 2015 to 2016 2016 to 2017 2017 to 2018 2018 to 2019 2019 to 2020 2020 to 2021 Enrollment Tuition Price Tuition Revenue
Source: Audited Financial Statements
48 2014 2015 2016 2017 2018 2019 General Fund - Operations 17,763 19,996 24,719 26,198 27,500 28,812
General Fund - SELP Debt Service
2,496 2,421 189 190 157 133 Lottery Funding 444 443 457 457 457 456 Total 20,703 22,860 25,365 26,845 28,114 29,401 General Fund - Operations 17,763 19,996 24,719 26,198 27,500 28,812 Lottery Funding 444 443 457 457 457 456 Total Appropriation per Income Statement and Cash Flow Statement
18,207 20,439 25,176 26,655 27,957 29,268
Source: Audited Financial Statements and IPEDS for 2009 to 2013 (Integrated Postsecondary Education Data System of the U.S. Dept. of Education) 49 Year Appropriation $ Change % Change 2009 15,949 2010 17,587 1,638 10.3% 2011 18,259 672 3.8% 2012 15,290 (2,968)
2013 16,613 1,323 8.7% 2014 18,207 1,593 9.6% 2015 20,439 2,232 12.3% 2016 25,176 4,737 23.2% 2017 26,655 1,479 5.9% 2018 27,957 1,302 4.9% 2019 29,268 1,311 4.7% A 17% cut of $4.5 million is being suggested for 2020, which would be the largest in this time period The cut is $4.5 million including tuition revenue according to the Oregon Tech President
Sources: Audited financial statements; HECC Public University Budget Summary Report, FY 2019-20
50
2019 2020 General Fund - Operations 28,812,000 Lottery funding 456,000 Total Appropriaiton per Audit 29,268,000 2019 2020 $$ Change % Change Public University Support fund 27,455,306 29,421,164 1,965,858
7.2%
Public University State Programs 1,101,256 1,388,461 287,205 26.1% Targeted and One-time funding 255,000 367,500 112,500 44.1% Subtotal 28,811,562 31,177,125 2,365,563 8.2% Lottery Fund 456,620 1,220,280 763,660 167.2% Total All Funds 29,268,182 32,397,405 3,129,223 10.7%
https://www.oregon.gov/newsroom/Pages/NewsDetail.aspx?newsid=36599
lost, we expect the revenue that we receive to fund state services will also be significantly reduced,” said Governor Brown.
which will lead to some really difficult decisions. Our early discussions indicated this impact could be a reduction of $3 billion for the current budget period. We are exploring all available options to weather this recession, and I have directed state agencies to prepare prioritized reduction plans equaling a 17 percent reduction for the upcoming fiscal year as a planning exercise to explore all options.
gathering at this point. We know a potential cut of this magnitude would be extremely drastic.
factors, most importantly the need for additional federal funding to support state services, including our K-12 public school system. I will continue to work with Oregon’s congressional delegation in calling for more federal support. I will also work closely with Legislative leadership on the best ways to balance the budget. I am committed to doing so in a thoughtful, collaborative manner that explores all tools available.”
51
52
From the March 2020 Revenue Forecast:2020 and 2021 Combined in Millions Per Budget
3 Billion Reduction as a Percent
Personal Income taxes 18,473 16.2% Corporate Income taxes 1,313 Other taxes 1,673 Total 21,458 14.0% Total Taxes per General Fund in CAFR 2018 2019 Combined
3 Billion Reduction as a Percent
Personal Income 8,964 9,938 18,901 15.9% Corporate Income 804 911 1,715 All Other Taxes 727 865 1,592 Total Tax Revenues 10,495 11,713 22,209 13.5%
53
CARES Act funding at: https://www.insidehighered.com/news/2020/04/10/listing-funds-each-college-can-expect-receive-under-federal-stimulu
54
Item Amount Worst Case More Likely Case Lottery Funding 2020
1,220,280
Worst case: 50% reduction/25% likely
(610,140) (305,070)
Public University Support fund 2020
29,421,164
Worst Case: 17% Cut/12% likely
(5,001,598) (3,530,540)
Auxiliaries
9,565,000
10% cut/5% more likely
10% (956,500) (478,250)
Total Reductions
(6,568,238) (4,313,860)
Increase in Tuition Revenue 2019 Tuition Revenue
27,352,000
Estimated Increase (-0.4% enrollment with 5% price increase)/3% more likely
2% 547,040 820,560
CARES Act
1,807,273
Reduction for student financial aid
(903,637) 903,636 903,636
Total Increases
1,450,676 1,724,196
Net Hit
(5,117,562) (2,589,664)
55 5,117,562 2,589,664 23,630,000
5,000,000 10,000,000 15,000,000 20,000,000 25,000,000
(Taking out the 10% presidential cut does not change the results)
56
Aproximate savings per president
2,000,000
Approximate 2020 Salaries for All OIT employees
35,246,579
Percent of Salary reduced by furlough based on annual payroll
5.7%
Aproximate savings per president
2,000,000
Salaries from May 17 to 12/31/2020
22,322,834
Percent of Salary reduced by furlough based on remaining 2020 payroll
9.0%
How Were Salaries Estimated: 2019 Salaries and benefits per Audit 54,060,000 63.3% of these are salaries per IPEDS; this is estimated 2019 salaries 34,219,980 3% increase on 2019 salaries; this is estimated 2020 salaries 35,246,579
If the 10% cut by the president is taken out, the percentages are 5.6% and 8.9%
57
Source: Audited financial statements
58
2019 $$ % of Total Instruction 32,568 35.4% Research 4,601 5.0% Public Service 154 0.2% Academic Support 10,070 10.9% Student Services 6,427 7.0% Auxiliary Services 11,698 12.7% Institutional Support 13,133 14.3% Maintenance 4,713 5.1% Student Aid 5,135 5.6% Other 3,519 3.8%
Total Operating Expenses
92,018 100.0%
services have elements of both administration and non-administration (non-union) items
union, parking, bookstore, and athletics
35.4% 5.0% 0.2% 10.9% 7.0% 12.7% 14.3% 5.1% 5.6% 3.8%
Instruction Research Public Service Academic Support Student Services Auxiliary Services Institutional Support Maintenance Student Aid Other
59
2019 $$ % of Total Comp and Benefits 56,374 61.3%
Services and Supplies
24,958 27.1% Scholarships 5,048 5.5% Depreciation 5,563 6.0% Other 75 0.1% Total Operating Expenses 92,018 100.0% 61.3%
0% 10% 20% 30% 40% 50% 60% 70% Comp and Benefits Services and Supplies Scholarships Depreciation
Source: Audited financial statements 60
2015 2016 2017 2018 2019 Instruction 24,278 27,889 28,721 30,366 32,568 Research 574 848 2,018 2,908 4,601 Public Service 192 95 38 73 154 Academic Support 5,233 6,792 6,840 6,089 10,070 Student Services 3,800 4,412 4,729 4,932 6,427 Auxiliary Services 9,546 10,291 10,682 10,774 11,698 Institutional Support 6,244 8,446 8,685 11,661 13,133 Maintenance 3,047 4,249 4,351 4,465 4,713 Student Aid 4,792 4,556 5,471 5,215 5,135 Other 3,673 2,939 3,482 3,995 3,519
Total Operating Expenses
61,379 70,517 75,017 80,478 92,018
2015 2016 2017 2018 2019 Instruction 39.6% 39.5% 38.3% 37.7% 35.4% Research 0.9% 1.2% 2.7% 3.6% 5.0% Public Service 0.3% 0.1% 0.1% 0.1% 0.2% Academic Support 8.5% 9.6% 9.1% 7.6% 10.9% Student Services 6.2% 6.3% 6.3% 6.1% 7.0% Auxiliary Services 15.6% 14.6% 14.2% 13.4% 12.7% Institutional Support 10.2% 12.0% 11.6% 14.5% 14.3% Maintenance 5.0% 6.0% 5.8% 5.5% 5.1% Student Aid 7.8% 6.5% 7.3% 6.5% 5.6% Other 6.0% 4.2% 4.6% 5.0% 3.8%
Total Operating Expenses
100.0% 100.0% 100.0% 100.0% 100.0%
Source: Audited financial statements
61
Comp and Benefits Only
2015 2016 2017 2018 2019 2015 2016 2017 2018 2019
Instruction
21,185 25,403 26,009 27,580 29,220 55.5% 52.7% 53.2% 52.7% 51.8%
Research
314 651 1,133 1,227 1,818 0.8% 1.4% 2.3% 2.3% 3.2%
Public Service
130 51 18 39 104 0.3% 0.1% 0.0% 0.1% 0.2%
Academic Support
3,909 5,431 5,240 4,535 4,653 10.2% 11.3% 10.7% 8.7% 8.3%
Student Services
2,718 3,629 3,818 4,069 4,616 7.1% 7.5% 7.8% 7.8% 8.2%
Auxiliary Services
3,347 3,958 3,789 4,167 4,614 8.8% 8.2% 7.7% 8.0% 8.2%
Institutional Support
4,550 6,324 6,278 8,043 9,284 11.9% 13.1% 12.8% 15.4% 16.5%
Other
1,995 2,746 2,628 2,674 2,065 5.2% 5.7% 5.4% 5.1% 3.7%
Total Comp and Benefits
38,148 48,193 48,913 52,334 56,374 100.0% 100.0% 100.0% 100.0% 100.0%
In thousands of Dollars
As a percent of total comp & benefits
Instruction 2015 2016 2017 2018 2019 Comp and Benefits 21,185 25,403 26,009 27,580 29,220 Services and Supplies 3,093 2,486 2,712 2,786 3,344 Scholarships 4 Total Instruction 24,278 27,889 28,721 30,366 32,568
Source: Audited financial statements
62
104% 70% 48% 38% 38% 19% 0% 20% 40% 60% 80% 100% 120%
Institutional Support Student Services Total Comp and Benefits Instruction Auxiliary Services Academic Support
2015 $ 2019 $ % Change Institutional Support 4,550 9,284 104% Student Services 2,718 4,616 70% Total Comp/Benefits 38,148 56,374 48% Instruction 21,185 29,220 38% Auxiliary Services 3,347 4,614 38% Academic Support 3,909 4,653 19%
63
Instruction IPEDS 2015 2016 2017 2018 Instruction - Salaries
16,100,526 16,710,131 17,581,135 18,395,503
Instruction - fringes
5,084,253
Not reported Not reported Not reported
Instruction - plant
1,483,214
Not reported Not reported Not reported
Instruction - Depreciation
1,967,895
Not reported Not reported Not reported
Instruction - Interest
1,432,736
Not reported Not reported Not reported
Instruction - Other
3,093,592
13,194,604 13,164,729 13,362,059 Instructon total per IPEDS 29,162,216
29,904,735 30,745,864 31,757,562
Salary + fringe IPEDS 21,184,779
Not reported Not reported Not reported
Comp + ben per audit 21,185,000 25,403,000 26,009,000 27,580,000
Because of the change in reporting structure, we will focus on the salary-only component of expenses
Source: IPEDS
64
Instruction Research Instruction + Research Institutional Support Oregon Tech 56.2% 3.0% 59.2% 15.9% Peer Average 53.0% 2.0% 55.0% 12.1% Oregon Tech vs. Average 0.2% 2.1% 2.2% 3.7% Oregon Tech rank (of 7) 12 13 9 4
High
66.6% 9.5% 66.7% 18.5%
75th Percentile
56.0% 2.6% 58.2% 14.0%
Median
52.7% 1.0% 54.6% 12.3%
25th Percentile
50.4% 0.4% 52.7% 9.7%
Low
42.5% 0.0% 42.6% 6.7% High
Missour W Texas St Missour W Purdue FW
Low
Lander
Worc/Montv/Adams
Lander Maine Farm
OIT is 9th highest on the % spent on instruction + research OIT is 4th highest on the % of salaries spent on administration out of 50 peers
Salaries Only Component of Expense Distribution of OIT vs. IPEDS Peer Institutions Percent of Total Salaries / Total Salaries for Individual Expenses, 2018
Source: IPEDS; peers chosen by the OIT administration on IPEDS 65
Institution Name
Instruction Research Instruction + Research Institutional Support
SUNY Polytechnic Institute
26.4% 32.8% 59.2% 28.8% Oregon Tech 56.2% 3.0% 59.2% 15.9% Pittsburgh-Bradford 53.0% 0.0% 53.0% 15.8% Louisiana Tech 42.0% 17.1% 59.1% 15.1% Savannah State 46.3% 1.8% 48.1% 14.6% West Liberty U 51.8% 1.2% 53.0% 14.3% Weber State 55.5% 0.4% 55.9% 14.0% Arkansas Tech 47.8% 7.0% 54.9% 13.6% U of Louisiana at Monroe 44.8% 7.8% 52.6% 12.9% Wisconsin-Platteville 41.3% 0.7% 42.1% 12.5% Midwestern State 57.8% 1.3% 59.0% 11.9% Eastern Washington 49.9% 0.8% 50.7% 11.5% Idaho State 57.0% 8.4% 65.4% 10.9% Southwestern Oklahoma 64.3% 0.6% 65.0% 8.1% Indiana University-NW 66.7% 0.1% 66.8% 6.5%
Peer Mean
50.3% 5.7% 56.0% 13.6%
Peer Median
50.8% 1.2% 55.4% 13.2%
OIT vs. mean
5.9%
3.2% 2.3%
OIT vs. median
5.4% 1.8% 3.8% 2.7%
OIT Rank (of 15)
5 6 4 2
OIT is 4th highest on the % of salaries spent on instruction + research OIT Is 2nd highest on the % of salaries spent on institutional support, or upper-level administration
66 Instruction Research Instruction + Research Institutional Support Eastern Oregon 43.5% 1.4% 45.0% 17.3% Oregon Tech 56.2% 3.0% 59.2% 15.9% Southern Oregon 50.9% 0.8% 51.7% 14.4% Portland State 48.8% 8.1% 56.9% 12.0% University of Oregon 44.0% 8.9% 52.9% 10.9% Western Oregon 53.1% 1.1% 54.2% 9.5% Oregon State 36.9% 20.2% 57.0% 8.2% Peer Average 46.2% 6.7% 52.9% 12.0% Oregon Tech vs. Average 10.0%
6.3% 3.8% Oregon Tech rank (of 7) 1 4 1 2
Source: Oregon Tech administration submission to IPEDS
67
Per IPEDS 2015 2016 2017 2018 2019 # Change 2015 to 2019 % Change 2015 to 2019 Professor 40 45 42 43 41
1 2.5%
Associate 37 40 46 43 50
13 35.1%
Assistant 65 65 61 64 51
(14)
Instructor 8 11 9 14 26
18 225.0%
No Rank 4 1 Total 150 161 162 164 169
19 12.7%
IPEDS 2015 2016 2017 2018 2019 Tenured 71 77 79 78 84
13 18.3%
Tenure Track 63 63 64 63 57
(6)
NTT 16 21 19 23 28
12 75.0%
Total 150 161 162 164 169
19 12.7%
Per CDS 2015 2016 2017 2018 2019 2020 Full Time no data no data no data 169 174 185 Part Time no data no data no data 136 161 112 PT per IPEDS 18 4 160 159 161
68
2015 2016 2017 2018 2019
Public service
9 8
Librarians and Academic Affairs
3 3 10 9 34
Management
25 25 23 22 41
Business and Financial Ops
60 70 73 79 55
Computer Engineering and Science
14 16 19 21 17
Community Legal Arts Sports, Media
7 10 9 8 25
Healthcare
1 3 1 1 3
Service
26 29 29 30 27
Office and Administrative Support
50 54 53 50 36
Maintenance
18 18 18 18 18
Transportation
1 1 2 1 1
Total
214 237 237 239 257
Change in Total from 2015 to 2019:
69
2015 2016 2017 2018 2019 Professor $82,575 $82,395 $86,413 $87,676 $87,098 Associate $67,437 $63,504 $66,240 $68,339 $68,294 Assistant $55,287 $53,235 $55,297 $57,323 $57,844 Instructor $48,807 $39,852 $47,554 $48,592 $54,734 2015 to 2016 2016 to 2017 2017 to 2018 2018 to 2019
2015 to 2019
Professor
4.9% 1.5%
5.5%
Associate
4.3% 3.2%
1.3%
Assistant
3.9% 3.7% 0.9% 4.6%
Instructor
19.3% 2.2% 12.6% 12.1%
70
Average Salaries per IPEDS 2015 2016 2017 2018 2019 Management $92,789 $92,915 $100,844 $114,618 $110,270
Computer Engineering and Science $68,199 $68,749 $69,708 $74,475 $78,794 Healthcare $39,696 $57,279 $44,544 $48,180 $65,099 Business and Financial Ops $50,968 $50,925 $53,024 $55,158 $55,061 Librarians and Academic Affairs $45,176 $45,804 $57,394 $57,763 $54,561 Maintenance $45,026 $45,666 $48,200 $50,823 $54,448
Community Legal Arts Sports, Media
$44,733 $42,351 $47,230 $50,154 $50,082 Office and Administrative Support $37,860 $36,934 $39,046 $41,504 $38,276 Transportation $43,560 $43,560 $37,272 $46,008 $36,912 Service $31,707 $32,091 $33,769 $35,005 $35,065 Public service $61,159 $64,974
Source: IPEDS; CPI-U Western Region (B/C) per Bureau of Labor Statistics 71
18.8% 12.1% 9.0% 5.5% 4.6% 1.3%
0% 5% 10% 15% 20% Management Instructor Inflation Professor Assistant Associate
72
Professor Assoc Asst Oregon Tech $87,098 $68,294 $57,844 Peer Average $86,909 $71,389 $63,037 OIT vs. Peer Average in $$ $189 ($3,095) ($5,193) OIT vs. Peer Average in % 0.2%
OIT Rank (of 50) 20 29 36
Max (Umass Dart all three)
$125,789 $99,876 $90,598
Median
$84,534 $69,889 $61,611
Min (Lander/Met Denver last two)
$65,101 $56,404 $50,011
73
Kentucky
4
Alabama
1
Alaska Nevada
South Carolina
4
Connecticut
1
Arizona New Jersey
Texas
4
Florida
1
California New Mexico
Arkansas
3
Idaho
1
Delaware Pennsylvania
Colorado
3
Maine
1
Hawaii Rhode Island
Georgia
3
Michigan
1
Illinois South Dakota
Indiana
3
New Hampshire
1
Iowa Tennessee
Louisiana
3
New York
1
Kansas Vermont
Massachusetts
2
North Carolina
1
Maryland Virginia
Minnesota
2
North Dakota
1
Mississippi Washington
Missouri
2
Ohio
1
Montana Wyoming
West Virginia
2
Oklahoma
1
Nebraska
Oregon
1
Utah
1
Wisconsin
1
74
Professor Assoc Asst OIT vs. Peer Mean, 2015 in $$ ($922) $29 ($3,243) OIT vs. Peer Mean, 2019 in $$ $189 ($3,095) ($5,193) Change from 2015 to 2019 in $$ $1,111 ($3,124) ($1,949)
OIT vs. Peer Mean, 2015 in %
0.0%
OIT vs. Peer Mean, 2019 in %
0.2%
Change from 2015 to 2019 in %
1.3%
OIT Rank (of 50) 2015
26 20 35
OIT Rank (of 50) 2019
20 29 36
Change
Better 6 Worse 9 Worse 1
75
($922) $29 ($3,243) $189 ($3,095) ($5,193)
($6,000) ($5,000) ($4,000) ($3,000) ($2,000) ($1,000) $0 $1,000 $2,000 $3,000
Professor Assoc Asst OIT vs. Peer Mean, 2015 in $$ OIT vs. Peer Mean, 2019 in $$
76
Institution Name Professor Associate Assistant
SUNY Polytechnic $119,170 $90,563 $73,420 Eastern Washington $105,657 $82,239 $73,746 Midwestern State $92,145 $77,772 $64,007 Weber State $91,484 $74,477 $69,649 Louisiana Tech $90,818 $74,504 $74,010 Pittsburgh-Bradford $87,412 $75,810 $59,895
Oregon Tech $87,098 $68,294 $57,844
Idaho State $86,660 $73,338 $65,522 Louisiana Monroe $85,989 $70,302 $62,096 Indiana -Northwest $85,317 $63,739 $57,117 Arkansas Tech $81,342 $66,900 $58,391 SW Oklahoma State $80,533 $64,399 $59,635 Wisconsin-Platteville $75,191 $63,322 $61,500 Savannah State $71,790 $59,874 $51,120 West Liberty $69,444 $67,309 $53,911
Peer Average $87,354 $71,753 $63,144 Oregon Tech vs. Peer Average in $$ ($256) ($3,459) ($5,300) Oregon Tech vs. Peer Average in %
Oregon Tech Rank (of 15) 7 9 12
77
Professor Associate Assistant
OIT vs. Peer Mean, 2015 in $$ $1,116 $242 ($3,476) OIT vs. Peer Mean, 2019 in $$ ($256) ($3,459) ($5,300) Change from 2015 to 2019 in $$ ($1,372) ($3,702) ($1,824) OIT vs. Peer Mean, 2015 in % 1.37% 0.36%
OIT vs. Peer Mean, 2019 in %
Change from 2015 to 2019 in %
$1,116 $242 ($3,476) ($256) ($3,459) ($5,300) ($6,000) ($5,000) ($4,000) ($3,000) ($2,000) ($1,000) $0 $1,000 $2,000
Professor Associate Assistant OIT vs. Peer Mean, 2015 in $$ OIT vs. Peer Mean, 2019 in $$
78
Institution Name Professor Associate Assistant University of Oregon $133,136 $98,808 $88,593 Oregon State University $127,422 $97,579 $86,437 Portland State University $116,871 $88,988 $74,962 Southern Oregon University $89,354 $71,346 $61,882 Oregon Institute of Technology $87,098 $68,294 $57,844 Western Oregon University $83,400 $68,257 $51,961 Eastern Oregon University $78,986 $67,717 $56,794 Peer Average $104,862 $82,116 $70,105 Oregon Tech vs. Peer Average in $$ ($17,764) ($13,822) ($12,261) Oregon Tech vs. Peer Average in %
Oregon Tech Rank (of 7) 5 5 5
79
2014 2019 Bachelors 590 706 Masters 8 24 Certificates 16 17 Associates 56 33 Total 670 780
100 200 300 400 500 600 700 800 900
2014 2019
Bachelors Masters Certificates Associates
80
There will be a decline in the State appropriation from Oregon, as well as an enrollment decline. The issues are:
Management Solutions we have seen:
Other Strategies:
experience, even in a remote environment
designed to be used for