8/31/2018 1
Seminole State College Board of Regents
Regular Meeting June 21, 2018 Enoch Kelly Haney Board Room
Presidents Report 1 8/31/2018 Rachel Barker Kimberly Pringle - - PDF document
8/31/2018 Seminole State College Board of Regents Regular Meeting June 21, 2018 Enoch Kelly Haney Board Room Presidents Report 1 8/31/2018 Rachel Barker Kimberly Pringle Michael Murray Assistant Professor of Nursing GEAR UP Advisor
8/31/2018 1
Regular Meeting June 21, 2018 Enoch Kelly Haney Board Room
8/31/2018 2
Rachel Barker Assistant Professor of Nursing Kimberly Pringle GEAR UP Advisor Michael Murray IT Specialist Resignation letter received from Mary Zientek Assistant Professor of Nursing Jason Cook Appointment to STEM Division Chair
8/31/2018 3
8/31/2018 4
8/31/2018 5
8/31/2018 6
Basketball Camp held June 4th through June 7th Softball Camp held June 7th through June 8th Baseball Showcase Camp held June 13th Soccer Camp held July 9th
2018 Summer Fun Guide June Sessions
Adventures in Clay Camp June 4 through June 14, 8:30-10:00 a.m. Screen Printing Camp June 18 through June 28, 9:00-11:00 a.m. Girls Basketball Camp June 4 through June 7, 9:00-1:00 p.m. Picasso Painting Camp June 18 through 21, 1:00-2:30 p.m. Lego Camp June 18 through June 28, 9:00-10:00 a.m. Minecraft Camp June 18 through June 28, 10:00-11:00 a.m. Or 11:00-12:00 p.m.
July Sessions
Swimming Lessons July 16 through July 26
8/31/2018 7
8/31/2018 8
Hosted South Central District Playoffs Season Record: 44 Wins and 12 Losses
NJCAA Region II Softball Champions
Finished 4th in Nation at JUCO World Series
Season Record: 50 Wins and 7 Losses
8/31/2018 9
8/31/2018 10
Baseball Field Construction Update
8/31/2018 11
8/31/2018 12
$110.00 $120.00 $130.00 $140.00 $150.00 $160.00 $170.00
Tuition and Mandatory Fees Comparison
FY18 FY19 $110.00 $120.00 $130.00 $140.00 $150.00 $160.00 $170.00
Tuition and Mandatory Fees Comparison
FY18 FY19
8/31/2018 13
8/31/2018 14
8/31/2018 15
$5,972,991 $6,197,047 $6,356,902 $6,122,559 $5,812,091 $5,870,410 $5,948,795 $6,026,195 $6,026,195 $5,259,354 $4,887,462 $4,590,271 $4,562,216 61.3% 59.7% 59.2% 55.0% 51.4% 51.5% 50.8% 51.3% 50.7% 46.8% 43.4% 42.5% 41.7% 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% $- $1,000,000 $2,000,000 $3,000,000 $4,000,000 $5,000,000 $6,000,000 $7,000,000 FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19
Seminole State College Appropriations History
Percent of E&G Total Revenues
8/31/2018 16
4,562,216 41.7% State Appropriations 202,175 1.8% State Appropriations Concurrent 3,692,700 33.8% Tuition 1,943,000 17.8% Student Fees 514,129 4.7% Other Contracts/ Reimbursements Revenue .2% Other Sources
FY19 Educational and General Revenue by Source
State Appropriated Funds - For Operations 4,562,216 State Appropriated Funds - For Grants, Contracts and Reimbursements 202,175 Federal Appropriations
3,192,750 Nonresident Tuition (includes tuition waivers) 499,950 Student Fees - Mandatory and Academic Service Fees 1,943,000 Gifts, Endowments and Bequests
514,129 Sales and Services of Educational Departments
16,500
FY19 Educational and General Revenue by Source
Total Revenue 10,930,720
8/31/2018 17
1,000,000 1,500,000 2,000,000 2,500,000 Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Monthly Revenue Comparison
FY13 FY14 FY15 FY16 FY17 FY18 0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00% 70.00% 80.00% 90.00% 100.00% Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Cumulative Revenue % of Budget
FY13 FY14 FY15 FY16 FY17 FY18
8/31/2018 18
4,669,455 42.7% Instruction 488,735 4.5% Academic Support 1,397,165 12.8% Student Services 1,931,860 17.7% Institutional Support 1,823,505 16.7% Operation and Maintenance of Plant 620,000 5.7% Scholarships Waivers
FY19 Educational & General Expenditures By Function
7,986,320 73.1% Personnel 141,235 1.3% Travel 532,495 4.9% Utilities 1,511,045 13.8% Supplies/ Other 121,625 1.1% Equipment 18,000 .2% Library Books/ Periodicals 620,000 5.7% Scholarships/ Waivers
FY19 Educational and General Expenditures by Object
8/31/2018 19
Object of Expenditure FY2018-2019 Amount Personnel Services: Teaching Salaries 2,565,815 Professional Salaries 1,860,490 Other Salaries and Wages 940,765 Fringe Benefits 2,277,295 Professional Services 341,955 Total Personnel Service 7,986,320 Travel 141,235 Utilities 532,495 Supplies and Other Operating Expenses * 1,511,045 Property, Furniture and Equipment 121,625 Library Books and Periodicals 18,000 Scholarships and Other Assistance 620,000 Transfer and Other Disbursements **
10,930,720
FY19 Educational And General Expenditures by Object
400,000 600,000 800,000 1,000,000 1,200,000 Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Monthly Expenditure Comparison
FY13 FY14 FY15 FY16 FY17 FY18
8/31/2018 20
0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00% 70.00% 80.00% 90.00% 100.00% Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Cumulative Expenditures % of Budget
FY13 FY14 FY15 FY16 FY17 FY18 (500,000)
1,000,000 1,500,000 2,000,000 Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Monthly Cumulative Cash Flow Comparison
FY13 FY14 FY15 FY16 FY17 FY18
8/31/2018 21
8/31/2018 22
FY-19 Agreements:
8/31/2018 23