FY 2020 Strategic Plan Update and Budget Report
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Approved 08/15/2019<br />
9<br />
20<br />
<strong>FY</strong> <strong>2020</strong><br />
<strong>Strategic</strong> <strong>Plan</strong> <strong>Update</strong><br />
<strong>and</strong> <strong>Budget</strong> <strong>Report</strong><br />
1
Place More Texans<br />
in Great-Paying Jobs<br />
2
Approved 08/15/2019<br />
CONTENTS<br />
EXECUTIVE SUMMARY 4<br />
CONTEXT FOR PLANNING & BUDGETING 6<br />
STRATEGIC PLAN UPDATE 12<br />
BUDGET PRESENTATION, ASSUMPTIONS & ESTIMATES 22<br />
FISCAL YEAR <strong>2020</strong> ANNUAL OPERATING BUDGET 23<br />
OPERATING REVENUES 24<br />
OPERATING EXPENDITURES 29<br />
EXHIBITS 36<br />
3
EXECUTIVE SUMMARY<br />
Introduction<br />
The annual budget for Texas State Technical<br />
College (TSTC) is submitted to the Board of<br />
Regents (Board) at a special budget meeting the<br />
day before its regularly scheduled August Board<br />
meeting. The fiscal year for the College begins<br />
September 1 <strong>and</strong> ends August 31. Management<br />
updated the TSTC <strong>Strategic</strong> <strong>Plan</strong> <strong>and</strong> proposed<br />
the Fiscal Year <strong>2020</strong> budget to the TSTC Board<br />
of Regents on August 14, 2019.<br />
<strong>Strategic</strong> <strong>Plan</strong> Highlights<br />
TSTC’s strategic plan was adopted in August<br />
2017 with the launch of the first phase in<br />
Spring 2018. The first phase focused on TSTC’s<br />
student success goal. Leadership <strong>and</strong> the Board<br />
reviewed progress on the plan in January 2019.<br />
The Board provided feedback <strong>and</strong> this report<br />
includes revised goals for consideration with<br />
the Fiscal Year <strong>2020</strong> budget.<br />
Phase 1 of TSTC’s strategic plan engaged all<br />
instructional programs to focus on one of five<br />
elements of program vitality: placement, wages,<br />
persistence, enrollment <strong>and</strong> net contribution<br />
margin. The majority of programs realized<br />
gains in their respective areas of focus,<br />
continuing the College’s growth trajectory for<br />
more anticipated graduates <strong>and</strong> offsetting the<br />
effects of program closure decisions made to<br />
focus on high quality programs.<br />
Phase 2 of the strategic plan will launch on<br />
January 1, <strong>2020</strong>. This phase is focused on<br />
Organizational Health. Pre-launch activities of<br />
planning, developing, training <strong>and</strong> a soft launch<br />
for select departments are currently underway.<br />
TSTC managers will be responsible for<br />
executing commitments toward the successful<br />
attainment of our organizational health<br />
goal. In addition, the College is deploying a<br />
comprehensive management training program<br />
to apply leadership practices <strong>and</strong> behaviors<br />
to improve the overall level of employee<br />
engagement.<br />
Operational <strong>Plan</strong>ning<br />
Throughout the College, operational plans are<br />
generally focused on several key areas:<br />
Increasing Capacity <strong>and</strong> Flow Through<br />
the Learning Infrastructure <strong>and</strong> Pipeline<br />
Top initiatives include prioritizing<br />
resources to highest yielding programs,<br />
strengthening capability for attracting<br />
<strong>and</strong> retaining talent <strong>and</strong> engaging crossfunctional<br />
collaborations in enrollment<br />
planning <strong>and</strong> management. TSTC<br />
capabilities are reaching new levels<br />
of maturity with new approaches for<br />
managing facilities, human capital <strong>and</strong><br />
scheduling. State <strong>and</strong> local leadership<br />
are identifying <strong>and</strong> removing constraints<br />
to maximize the conversion of applicants<br />
to students, thereby driving increased<br />
placements. Ultimately, continued<br />
progress <strong>and</strong> related growth will rely on<br />
the alignment of people, processes <strong>and</strong><br />
technology towards a reimagined way of<br />
doing business.<br />
Launching New Modalities,<br />
Products <strong>and</strong> Markets<br />
TSTC is launching a Performance-Based<br />
Education (PBE) modality for select pilot<br />
programs in Fall <strong>2020</strong>. This development<br />
effort includes introducing entirely<br />
new online products, validating skill<br />
requirements directly with employers,<br />
integrating essential employability skills<br />
into curriculum <strong>and</strong> creating new offcampus<br />
learning delivery channels. This<br />
results in students spending less time<br />
enrolled, paying less tuition, getting into<br />
the workforce quicker <strong>and</strong> having a more<br />
immediate impact on the Texas economy<br />
<strong>and</strong> TSTC’s funding formula.<br />
Developing New Quality Control<br />
The 2019-<strong>2020</strong> accreditation reaffirmation<br />
process requires the development <strong>and</strong><br />
explanation of performance st<strong>and</strong>ards<br />
<strong>and</strong> related practices. Departments<br />
statewide are implementing the necessary<br />
quality control methods to sustain the<br />
reaffirmation effort.<br />
4
Approved 08/15/2019<br />
<strong>Budget</strong> Highlights<br />
The following exceptional items were<br />
approved by management in addition to<br />
the normal recurring budget allocations<br />
for Fiscal Year <strong>2020</strong>:<br />
People. $8.5M in strategic compensation<br />
adjustments for TSTC’s workforce through<br />
targeted market adjustments <strong>and</strong> merit<br />
pay initiatives.<br />
Core Operations Capacity. $1.9M to<br />
increase the various pipelines that<br />
convert prospective students into a skilled<br />
workforce.<br />
Fort Bend County Campus<br />
Innovation. $2.6M to launch Performance-<br />
Based Education (PBE) modality in Fall<br />
<strong>2020</strong>. $2M towards the development of<br />
strategic opportunities <strong>and</strong> partnerships.<br />
Business Processes. $3M towards<br />
implementation of new Enterprise<br />
Resource <strong>Plan</strong>ning (ERP) solution. This<br />
includes professional services <strong>and</strong> the<br />
related technology platform.<br />
Br<strong>and</strong>. $1M towards marketing <strong>and</strong><br />
br<strong>and</strong>ing efforts including design <strong>and</strong><br />
the launch of a new external website.<br />
Infrastructure <strong>and</strong> Urgent Deferred<br />
Maintenance. $2.6M for upgrades to<br />
Information Technology <strong>and</strong> Facilities<br />
infrastructure, as well as $1.4M for urgent<br />
deferred maintenance.<br />
Marshall Campus<br />
<strong>Budget</strong> Proposal & Approval<br />
In Minute Order 30-19, the TSTC administration<br />
proposed the Board of Regents approve an<br />
operating budget of $240,020,091 in support<br />
of the plans <strong>and</strong> allocations described within<br />
this report. The summary of the budget request<br />
is found on page 23. On August 15, 2019, the<br />
Board of Regents approved this minute order.<br />
North Texas Campus<br />
5
CONTEXT FOR PLANNING &<br />
BUDGETING<br />
Higher Education Industry Trends<br />
Operating performance of higher education<br />
institutions has been mixed in recent years.<br />
The industry is seeing a divide emerge<br />
with a widening performance gap between<br />
different types of institutions. Highly<br />
selective institutions <strong>and</strong> flagship universities<br />
continue to grow in strength while many less<br />
selective institutions wrestle with declining<br />
enrollments, reductions in state support <strong>and</strong><br />
declines in overall financial strength as a result.<br />
The performance gap between institutions<br />
is true of enrollment results as well as<br />
student employability outcomes; specifically,<br />
employability results for highly selective<br />
institutions far exceed the performance of the<br />
institutions that are less selective.<br />
Nationally, community colleges have<br />
experienced steady declines since 2010 which<br />
is the historical trend with unemployment<br />
rates. Within Texas, the two-year sector<br />
has seen declines that are less severe<br />
than national peers because of corporate<br />
relocations <strong>and</strong> population increases.<br />
Even so, growth--where present--has been<br />
nearly flat <strong>and</strong> has occurred in the larger metro<br />
communities. Enrollment results in the twoyear<br />
sector are generally a mix of significantly<br />
declining traditional student enrollments,<br />
offset with significantly increasing dual<br />
credit enrollments. The metro community<br />
college districts in Texas with large, growing<br />
populations <strong>and</strong> substantial tax bases realize<br />
much more prosperity than smaller districts.<br />
Accelerating Change<br />
TSTC continues to ready itself for shifts<br />
within the higher education sector, as well as<br />
preparing for the broader, disruptive technology<br />
changes spanning nearly all industries. This<br />
advancement <strong>and</strong> convergence of technology<br />
is rapidly shaping other major industries <strong>and</strong><br />
all aspects of our lives. Higher education’s<br />
response to these changes has been slow<br />
despite the warning signs. However, the rate<br />
of innovation will continue to accelerate <strong>and</strong><br />
compound. Technology will continue to grow,<br />
become faster, cheaper, more ubiquitous <strong>and</strong><br />
available everywhere.<br />
The TSTC Foundation<br />
Re-engineered<br />
Statewide Merger Launched<br />
North Texas Campus Opened<br />
East Williamson County<br />
Campus Opened<br />
Statewide Compensation<br />
<strong>Plan</strong> Launched<br />
50th Anniversary Celebrated<br />
$100+ Million in Gifts & Bonds<br />
for Facility Expansion<br />
6
Approved 08/15/2019<br />
Other external influences requiring higher<br />
education to ready itself for changes include:<br />
Labor market shifts <strong>and</strong><br />
the rise of automation<br />
Changing needs <strong>and</strong> preferences of<br />
customers (students <strong>and</strong> employers)<br />
Supply <strong>and</strong> dem<strong>and</strong> mismatches<br />
Changing demographics<br />
Pricing pressures <strong>and</strong> value<br />
proposition challenges<br />
The institutions comprising the industry<br />
that serves in the higher education market<br />
are likely to change significantly. Over 80<br />
nonprofit institutions of higher education<br />
have either closed or merged since 2016. In<br />
addition, more than 100 for-profit institutions<br />
of higher education have closed in that same<br />
time frame. Many predict this rate of closure<br />
will accelerate in the next decade. Considering<br />
the shifting markets, disruptive technologies<br />
<strong>and</strong> other external influences, institutions<br />
must encourage risk-taking, evaluate the<br />
vulnerabilities of revenue sources <strong>and</strong> prepare<br />
resources, culture <strong>and</strong> strategy for this<br />
paradigm shift. Jack Welch warns institutions,<br />
“If the rate of change on the outside exceeds<br />
the rate of change on the inside, the end is<br />
near.”<br />
Timeline of Key Events<br />
Several events in recent years demonstrate<br />
TSTC’s anticipation <strong>and</strong> readiness for the<br />
threats <strong>and</strong> opportunities that this era of<br />
accelerating change offers. Each of these<br />
advancements will equip the College to grow,<br />
innovate, achieve financial stability, <strong>and</strong><br />
execute its plans. Being aware of the significant<br />
milestones for the College is useful context for<br />
underst<strong>and</strong>ing <strong>and</strong> evaluating TSTC’s approach<br />
to planning <strong>and</strong> budgeting.<br />
Below is a timeline of key events realized by<br />
TSTC.<br />
If the rate of change on the outside<br />
exceeds the rate of change on the<br />
inside, the end is near.<br />
- Jack Welch<br />
Merger of Accreditations<br />
Completed<br />
Fort Bend Campus Opened<br />
<strong>Strategic</strong> <strong>Plan</strong> 4DX Execution<br />
Framework Launched<br />
New Abilene Campus Opened<br />
Bond Rating Strengthened<br />
First Statewide<br />
<strong>Strategic</strong> <strong>Plan</strong> Adopted<br />
Product Mix Aligned<br />
86th Legislature Reaffirmed<br />
Returned-Value Funding<br />
7
Funding Overview & Outlook<br />
Higher education funding increased overall during the 86th Regular Session of<br />
the Texas Legislature. The results of the higher education allocation during this<br />
session are summarized below:<br />
HIGHER EDUCATION — GENERAL REVENUE<br />
(IN MILLIONS)<br />
General Academic<br />
Institutions<br />
2018–19 GR <strong>2020</strong>–21 GR Difference % Change<br />
$5,007.7 $5,351.1 $343.4 6.9%<br />
Health Related Institutions $2,855.0 $3,021.4 $166.4 5.8%<br />
Two-Year Institutions $1,987.9 $2,129.6 $141.7 7.1%<br />
A&M System Agencies $355.1 $370.5 $15.5 4.4%<br />
Other $4,704.0 $4,979.3 $275.3 5.9%<br />
Total – Article III $14,909.7 $15,851.9 $942.3 6.3%<br />
TSTC $139.1 $185.9 $46.8 33.6%<br />
After a disappointing 85th Legislative Session where TSTC’s performance<br />
<strong>and</strong> accountability funding was overshadowed by other pressures, the 86th<br />
Legislature re-established the historical, calibrated funding rate (aka TSTC’s<br />
“commission rate”). The 86th Legislative Session ended with TSTC’s realization<br />
of its earned funding under the Returned-Value Formula. The illustration on<br />
the following page highlights the trend of economic value produced by the<br />
placements <strong>and</strong> wages of TSTC’s students. Also highlighted is the funding rate<br />
applied to the value <strong>and</strong> the resulting funding allocation for the same period.<br />
The increased performance of TSTC’s students in the Texas workforce resulted<br />
in a significant increase in TSTC’s Returned-Value funding for Fiscal Year <strong>2020</strong><br />
<strong>and</strong> 2021. This trend is expected to continue in future bienniums.<br />
As an agency of the State of Texas (versus a community college with a local tax<br />
base), TSTC’s largest source of funding is state appropriations. TSTC is most<br />
dependent on the general revenues as a portion of overall funding compared<br />
to all other higher education sectors.<br />
8
Approved 08/15/2019<br />
Senate Bill 500<br />
The 86th Legislature passed a $6 billion<br />
supplemental appropriation bill, Senate<br />
Bill 500, to address needs too urgent<br />
to be postponed until the next biennial<br />
appropriation. This included, among other<br />
things, appropriations related to Hurricane<br />
Harvey response <strong>and</strong> recovery. TSTC was<br />
appropriated nearly $30 million in the bill<br />
for abatement, infrastructure <strong>and</strong> demolition<br />
liabilities associated with pre-World War II<br />
facilities acquired by the State of Texas when<br />
opening the TSTC campus in Waco. The Board of<br />
Regents approval of the related project<br />
budgets will be requested in the Fall<br />
2019 Board meeting.<br />
Capability Maturity<br />
TSTC is a new college. The merger into a<br />
single statewide college <strong>and</strong> the addition of<br />
new campuses created the opportunity to<br />
evaluate the people, processes <strong>and</strong> technology<br />
with a fresh perspective. An evaluation of<br />
the organization’s many capabilities with<br />
this new perspective reveals that while the<br />
institution is nearly 55 years old, many of the<br />
organization’s capabilities are underdeveloped.<br />
These capabilities, <strong>and</strong> their related maturity,<br />
are linked to management <strong>and</strong> organization,<br />
technology, people <strong>and</strong> culture <strong>and</strong> processes.<br />
The initial statewide merger aligned the<br />
management <strong>and</strong> organizational structure.<br />
Significant post-merger efforts have focused on<br />
aligning the culture. The firm is now focusing<br />
on business process <strong>and</strong> technology alignment.<br />
This report <strong>and</strong> related proposal are the result<br />
of one such maturing capability: planning <strong>and</strong><br />
budgeting. The following table describes the<br />
developmental phases of this maturity.<br />
9
<strong>Plan</strong>ning, <strong>Budget</strong>ing & Accountability Development<br />
During its first 50 years, TSTC conducted planning in an autonomous fashion,<br />
consistent with the requirements of the decentralized accreditation structure.<br />
With the merger, TSTC developed new capabilities around planning, budgeting,<br />
<strong>and</strong> related accountability. The illustration below shows the progression of<br />
maturity of these capabilities.<br />
Deploying<br />
<strong>FY</strong> 2018<br />
Forming<br />
<strong>FY</strong> 2016<br />
Establish New College, New<br />
Structures & New Capabilities<br />
50+ Years of Independent<br />
College Practices<br />
4 Different <strong>Plan</strong>ning (<strong>Strategic</strong><br />
& Operating) Processes<br />
Analytics & Metrics Systems<br />
Disintegrated<br />
Operations & Accountability<br />
Siloed<br />
Statewide Communication<br />
Practices Immature<br />
4+Versions of TSTC<br />
Bias Towards Compliance, Not<br />
Performance<br />
Bound in Silos with Different<br />
Priorities<br />
Coordinating<br />
<strong>FY</strong> 2017<br />
Engage Stakeholders &<br />
Develop <strong>Strategic</strong> <strong>Plan</strong><br />
Develop OneTSTC Approach<br />
Produce First Statewide<br />
<strong>Plan</strong> Inclusively with Crossfunctional<br />
& Cross-geographical<br />
Participation<br />
Develop Data &<br />
Analytics Capability<br />
Create Unified Language Around<br />
<strong>Plan</strong>ning (e.g., Lead & Lag<br />
Measures)<br />
Develop Statewide Execution &<br />
Accountability Capability<br />
Introduce <strong>Plan</strong> & New<br />
Execution Framework to<br />
College Community<br />
Engage Franklin Covey<br />
Consulting Services<br />
Focus Enterprise-wide<br />
Implementation on Single<br />
Topic (WIG 1)<br />
Launch of Execution<br />
Framework Across Statewide<br />
College Including:<br />
Goal Scorecards<br />
Weekly Cadence of<br />
Accountability<br />
Meetings<br />
Assessments & <strong>Report</strong>-outs<br />
Operationalize & Sustain<br />
Statewide <strong>and</strong> Cross-functional<br />
Focus on Quality, Integrity<br />
& Continuous Improvement<br />
through SACSCOC<br />
Reaffirmation Process<br />
10
Approved 08/15/2019<br />
Integrating<br />
<strong>FY</strong> 2021<br />
Decision Enabling<br />
<strong>FY</strong> 2019<br />
Leverage Collaborations<br />
& Business Intelligence to<br />
Inform Clarity, <strong>Plan</strong>s & Goals<br />
Leverage Program Vitality<br />
Outcomes to Optimize Classic<br />
College Offerings & Ensure<br />
Best-in-Class, High Dem<strong>and</strong>,<br />
High Tech Program Mix<br />
Develop Institutional<br />
Effectiveness Committee<br />
& Habits Around <strong>Plan</strong>ning,<br />
<strong>Budget</strong>ing, Executing &<br />
Measuring<br />
Adopt Core Values to Drive<br />
Organizational Behavior &<br />
St<strong>and</strong>ards<br />
Launch Statewide Effective<br />
Leadership Training in<br />
Advance of WIG 3 Execution<br />
to Strengthen Foundational<br />
Skills & Behaviors for Leading<br />
a Team<br />
Re-engineering<br />
<strong>FY</strong> <strong>2020</strong><br />
Re-evaluate & Re-engineer<br />
the Obsolete<br />
Implement ERP - Human<br />
Resource Information System<br />
Module (Fall 19 - Spring 21)<br />
Develop Next Generation<br />
of Data, Analytics, Design &<br />
Strategy to Enhance, Strengthen<br />
& Mature Capabilities<br />
Shift Enterprise-wide Focus on<br />
Organizational Health (WIG 3)<br />
Using Execution Framework<br />
Implemented & Developed in<br />
2018<br />
Operationalize Staff & Faculty<br />
Training & Development<br />
Process to Reinforce<br />
Organizational Health<br />
Reinforce Operational Success<br />
Through Proven Compliance<br />
& Elevated St<strong>and</strong>ards of<br />
Performance In Line with<br />
Accrediting SACSCOC Principles<br />
Integrate Processes &<br />
Technology to Support<br />
<strong>Plan</strong>ning, <strong>Budget</strong>ing &<br />
Accountability<br />
Implement ERP - Finance<br />
Information System Module<br />
(Spring 21 - Fall 22)<br />
Leverage <strong>Strategic</strong> &<br />
Operational <strong>Plan</strong>ning to Drive<br />
Capital Allocation to Highest<br />
Return Initiatives<br />
<strong>Plan</strong> Instructional Delivery in<br />
Direct Response to Industry<br />
Specific Dem<strong>and</strong><br />
Provide Dynamic Support on<br />
Operational Decisions with Data<br />
Analytics<br />
Enhance Business Decision<br />
Capability with Developed<br />
Institutional Effectiveness &<br />
Analysis Research<br />
Analyze & Align Risk<br />
Management Approaches with<br />
Goals & Desired Outcomes<br />
Institutionalize Alignment<br />
Between Learning Outcomes<br />
& Job Skills<br />
11
TSTC STRATEGIC PLAN IMPLEMENTATION TIMELINE<br />
Create<br />
Team<br />
Structure<br />
Statewide<br />
Launch of<br />
Phase 1<br />
Regent<br />
Strategy<br />
Meeting<br />
Weekly Cadence of Activity & Accountability<br />
Phase 1: Student Success: WIG 1<br />
Oct.<br />
2017<br />
Nov.<br />
Dec.<br />
Jan.<br />
2018<br />
Feb. Mar. Apr. May Jun. Jul. Aug. Sep. Oct. Nov. Dec.<br />
Jan.<br />
2019<br />
Feb.<br />
Leadership<br />
Orientation<br />
& WIG<br />
Validation<br />
Team Training<br />
(Goals &<br />
Activities)<br />
Performance<br />
Assessment &<br />
Adjustment of<br />
Phase 1<br />
Transition<br />
Responsibility to<br />
Student Learning<br />
Coach<br />
Nomination<br />
& Training<br />
Launch of Scoreboard<br />
& New Cadence<br />
Shift of Focus<br />
to Enrollment &<br />
Persistence<br />
STRATEGIC PLAN UPDATE<br />
Historical Overview<br />
The TSTC <strong>Strategic</strong> <strong>Plan</strong> is a living <strong>and</strong> fluid<br />
document that articulates the College’s<br />
focus areas <strong>and</strong> goals in alignment with its<br />
mission, vision <strong>and</strong> values. In the summer of<br />
2016, following the merger that created the<br />
singly accredited statewide TSTC, the College<br />
launched its first statewide planning effort.<br />
During a special meeting of TSTC’s Board of<br />
Regents later that fall, executive leadership<br />
facilitated a strategy workshop. This involved<br />
a situational analysis that included topics such<br />
as trends in the labor market, trends in public<br />
higher education funding, organizational health<br />
<strong>and</strong> student success <strong>and</strong> the State of Texas<br />
two-year higher education sector. They also<br />
participated in a SWOT (strengths, weaknesses,<br />
opportunities <strong>and</strong> threats) analysis of the<br />
proposed areas of focus to coalesce identified<br />
weaknesses <strong>and</strong> opportunities into objectives<br />
<strong>and</strong> strategies.<br />
Following the session, the Board of Regents<br />
<strong>and</strong> TSTC’s Executive Leadership Team<br />
identified three areas of focus that would guide<br />
the development of TSTC’s strategic plan over<br />
the next fiscal year. These include Student<br />
Success, Revenue & Financial Stability <strong>and</strong><br />
Organizational Health. The foundational<br />
12
Approved 08/15/2019<br />
<strong>Strategic</strong><br />
<strong>Plan</strong>ning Ad<br />
Hoc Review of<br />
Revised WIGs<br />
Data<br />
Collection<br />
& <strong>Report</strong> Out<br />
Performance<br />
Assessment &<br />
Adjustment<br />
of Phase 2<br />
WE ARE<br />
HERE<br />
Mar. Apr. May Jun. Jul. Aug. Sep. Oct. Nov. Dec.<br />
Jan.<br />
<strong>2020</strong><br />
Feb. Mar. Apr. May Jun. Jul. Aug.<br />
Phase 2: Organizational Health: WIG 3<br />
Leadership<br />
Orientation &<br />
WIG Validation<br />
Coach Nomination<br />
& Training<br />
Board Approval of<br />
Revised WIG Metrics<br />
Team Training<br />
(4DXOS)<br />
Launch & Review Enterprise Scoreboard for WIG 3<br />
Continue Cadence of<br />
Accountability<br />
premise of these focused priorities is TSTC’s<br />
mission, its vision <strong>and</strong> values, as well as its<br />
overall charge <strong>and</strong> rallying cry as the state’s<br />
premiere technical education provider to “Place<br />
More Texans in Great-Paying Jobs.”<br />
The 2018-2021 <strong>Strategic</strong> <strong>Plan</strong> was presented<br />
to the Board of Regents via the <strong>FY</strong> 2018 <strong>Budget</strong><br />
<strong>and</strong> <strong>Strategic</strong> <strong>Plan</strong> <strong>Update</strong> during their August<br />
9, 2017 meeting. The original plan contained<br />
three primary Board of Regents Wildly<br />
Important Goals (WIGs). Those original WIGs<br />
(as well as the latest version of the measures)<br />
are highlighted on page 15 of this report.<br />
<strong>Strategic</strong> <strong>Plan</strong> Timeline<br />
As leadership approached the development<br />
of a new strategic planning <strong>and</strong> execution<br />
capability, it adopted Franklin Covey’s The<br />
Four Disciplines of Execution (4DX) as the<br />
operating model. Consistent with the 4DX<br />
principle of laser focus on the highest level<br />
goal that requires disproportionate energy to<br />
change human behavior, TSTC elected a phased<br />
approach to execution efforts on its strategic<br />
plan. The first phase focused on WIG 1, Student<br />
Success. The phases <strong>and</strong> related timeline are<br />
illustrated above.<br />
13
Phase 1, WIG 1 - Student Success<br />
During Fiscal Year 2018 <strong>and</strong> continuing through<br />
the Fiscal Year 2019, faculty <strong>and</strong> instructional<br />
leadership were highly engaged in the various<br />
milestones related to implementation of the<br />
4DX process on WIG 1. Non-instructional<br />
personnel supported the effort by leading the<br />
different focus, or sub-WIG, areas in addition to<br />
working as coaches that supported the team’s<br />
implementation. This collaboration created the<br />
enterprise-wide project team which led TSTC<br />
through Phase 1 of the strategic plan.<br />
Phase 1, WIG 1 - Shift to Sustainability<br />
In January 2019, the organization shifted from<br />
implementation to sustainability, requiring<br />
a shift from an enterprise-wide project<br />
structure to TSTC’s management hierarchy.<br />
Accordingly, the Student Learning division<br />
assumed responsibility for WIG 1. Based on<br />
the feedback from the first cycle of results, the<br />
team narrowed its focus from the five areas<br />
on the Vitality Scorecard (net contribution<br />
margin, wage growth, persistence, enrollment<br />
<strong>and</strong> percent of graduates found working)<br />
to enrollment <strong>and</strong> persistence. Generally,<br />
departments <strong>and</strong> instructors can have the<br />
greatest impact on enrollment <strong>and</strong> persistence.<br />
Additionally, the original WIG 1 metric,<br />
placement <strong>and</strong> wages, was based on data<br />
with delayed availability. This prohibited the<br />
College’s ability to affect change on student<br />
success outcomes, hence the recommendation<br />
to measure student success with a new metric,<br />
number of graduates.<br />
WIG 1 aligns with other critical Student<br />
Learning initiatives including Program Vitality.<br />
Program Vitality provides a scorecard for each<br />
instructional department to gauge program<br />
health (vitality) <strong>and</strong> to drive conversations<br />
about the department’s contribution to the<br />
organization <strong>and</strong> the outcomes generated<br />
for students <strong>and</strong> employers. Cross-functional<br />
collaborations with instruction, sales,<br />
enrollment management, budget, analytics,<br />
human resources <strong>and</strong> local <strong>and</strong> state leadership<br />
utilize the data points from Program Vitality<br />
<strong>and</strong> WIG 1 momentum to support planning <strong>and</strong><br />
prioritization around programs. This includes<br />
the determination of programs falling in a<br />
growth, strategic value, income or divestment<br />
category.<br />
WIG 1 activities toward improving enrollment<br />
<strong>and</strong> persistence outcomes continue through<br />
August 2019, after which data for the second<br />
assessment of WIG 1 will be collected <strong>and</strong><br />
evaluated for reporting in October 2019.<br />
14
Approved 08/15/2019<br />
<strong>Strategic</strong> <strong>Plan</strong> Board <strong>Update</strong>, January 2019<br />
During the May 2019 <strong>Strategic</strong> <strong>Plan</strong>ning Ad<br />
Hoc meeting of the Board, leadership proposed<br />
revisions to the strategic plan. The following<br />
revised Wildly Important Goals are the result<br />
of that collaboration between leadership,<br />
management <strong>and</strong> the Board of Regents.<br />
During the January 2019 strategy meeting of<br />
the Board of Regents, leadership <strong>and</strong> the Board<br />
reflected on the challenges observed with the<br />
original WIG 1 metric. While the data point,<br />
combined total wages, was determined as the<br />
most reliable measure of student success, the<br />
long lag between its measurement, reporting<br />
<strong>and</strong> the actual activity created challenges for<br />
performance management <strong>and</strong> accountability.<br />
Consequently, management proposed a<br />
measure that is more proximal to the activities<br />
that leadership aims to manage.<br />
While the College is revising the measure of<br />
student success for strategic planning <strong>and</strong><br />
assessment purposes, leadership <strong>and</strong> the Board<br />
will remain intensely focused on placement<br />
<strong>and</strong> wages of former students (graduates <strong>and</strong><br />
leavers) as an ultimate assessment of the<br />
College’s success. In addition, the College will<br />
continue to build capability around assessing<br />
the quality of the workforce placed in industry<br />
through ongoing feedback with employers.<br />
ORIGINAL MEASURES<br />
REVISED MEASURES<br />
PLACE MORE TEXANS<br />
STUDENT SUCCESS WIG 1<br />
Increase the annual combined total<br />
wages of TSTC students entering<br />
the workforce by 60 percent<br />
by 2021.<br />
FINANCIAL STABILITY WIG 2<br />
Increase TSTC’s total annual<br />
revenues from $62 million in Fiscal<br />
Year 2017 to $90 million in Fiscal<br />
Year 2021.<br />
ORGANIZATIONAL HEALTH WIG 3<br />
Increase the score from 66 percent to<br />
80 percent by 2021 on the question: “I<br />
would recommend TSTC to a friend as<br />
a great place to work” in the Survey of<br />
Employee Engagement.<br />
STUDENT SUCCESS WIG WIG 1 1<br />
Increase Graduates<br />
Increase Increase the Graduate number of Wages TSTC<br />
graduates Increase from Enrollment 2,949 in Fiscal Year<br />
2016 Increase to 3,200 Persistence in Fiscal Year 2021.<br />
. Increase Net Contribution Margin<br />
FINANCIAL STABILITY WIG 2<br />
Eliminate WIG 2 from the strategic<br />
plan with continued monitoring during<br />
routine reporting to the Board of<br />
Regents.<br />
(Demoted)<br />
ORGANIZATIONAL HEALTH WIG 3<br />
Increase the Overall Score on the<br />
Survey of Employee Engagement<br />
from 370 in Fiscal Year 2016 to 385<br />
in Fiscal Year 2021.<br />
15
As leadership <strong>and</strong> the Board assessed WIG 2,<br />
the analysis highlighted the relative impact of<br />
the traditional instructional offerings (Classic<br />
College) on the overall goal of increasing the<br />
size <strong>and</strong> share of non-appropriated revenues<br />
for the College. Tactics aimed at increasing<br />
revenues within the Classic College are likely<br />
redundant with many of the tactics identified<br />
with WIG 1. After eliminating the Classic<br />
College revenues from the overall measure<br />
for WIG 2, the remaining revenues were<br />
relatively immaterial for consideration in<br />
the strategic plan. Consequently, the Board<br />
elected to eliminate WIG 2 from the strategic<br />
plan. Management did, however, commit to<br />
continue its regular reporting of profit center<br />
performance on an annual basis.<br />
Reflection on WIG 3 illuminated the<br />
opportunity to identify an existing measure of<br />
performance that would be representative of<br />
employee’s perceptions of the organization’s<br />
health. In addition, the proposed measure<br />
is expected to be more actionable for the<br />
College to seize the momentum within an area<br />
of weakness or to address an area of concern.<br />
With this in mind, management proposed the<br />
overall score of employee engagement rather<br />
than the results of a single question from the<br />
same survey.<br />
The SEE, designed <strong>and</strong> administered by The<br />
University of Texas, is comprised of 12 constructs<br />
that capture the concepts most utilized by<br />
leadership to drive organizational performance<br />
<strong>and</strong> engagement. Each construct measure<br />
contains a set of questions or survey items<br />
scored by employees on a 5-point scale from<br />
Strongly Disagree (1) to Strongly Agree (5).<br />
The SEE also produces an “Overall Score”, which<br />
is an average of all survey items; <strong>and</strong> represents<br />
a broad <strong>and</strong> comprehensive indicator of<br />
employee engagement for the College. As such,<br />
TSTC’s WIG 3 is aimed at “Increasing the Overall<br />
Score on the Survey of Employee Engagement”.<br />
In keeping with the 4DX methodology, WIG<br />
3 includes defined starting <strong>and</strong> ending<br />
points (from x to y) with a timeframe for<br />
accomplishment (to z). TSTC’s timeframe (or<br />
“z”) for accomplishing the established target is<br />
2021, aligned with the strategic plan timeline.<br />
The “x” value is 370, reflecting the baseline<br />
value of the SEE Overall Score in 2016, the first<br />
year the survey was administered. The proposed<br />
“y” value of the goal is 385, which represents<br />
a medium value between lower <strong>and</strong> upper end<br />
predictive assumptions of the Overall Score with<br />
the application of a st<strong>and</strong>ard deviation rate of<br />
0.042 on prior-year scores.<br />
Transition to Phase 2,<br />
WIG 3 - Organizational Health<br />
With Phase 1 shifting to sustainability, TSTC is<br />
transitioning to Phase 2 of its strategic plan.<br />
Phase 2 shifts the enterprise focus toward<br />
WIG 3 - Organizational Health, utilizing the<br />
same 4DX framework to execute its strategy.<br />
WIG 3 focuses on the organization’s health<br />
<strong>and</strong> more specifically, on the College’s ability<br />
to engage employees towards successfully<br />
fulfilling its mission, vision <strong>and</strong> values. TSTC<br />
has participated in the Survey of Employee<br />
Engagement (SEE) since 2016 as part of its<br />
commitment to continuously measure <strong>and</strong><br />
evaluate key drivers <strong>and</strong> institutional practices<br />
that influence employee perceptions of<br />
their work environment <strong>and</strong> overall level of<br />
engagement.<br />
16
Approved 08/15/2019<br />
Constructs<br />
Similar items are grouped together, <strong>and</strong> their scores are averaged<br />
to produce twelve construct measures. These constructs capture<br />
the concepts most utilized by leadership <strong>and</strong> drive organizational<br />
performance <strong>and</strong> engagement.<br />
12<br />
Constructs<br />
Workgroup<br />
<strong>Strategic</strong><br />
Supervision<br />
Workplace<br />
Community<br />
Information<br />
System<br />
Internal<br />
Communication<br />
Pay<br />
Benefits<br />
Employee<br />
Development<br />
Job<br />
Satisfaction<br />
Employee<br />
Engagement<br />
Phase 2, WIG 3 - Launch<br />
TSTC will implement a phased launch of WIG<br />
3 that allows flexibility <strong>and</strong> implementation<br />
options for teams. These phases are<br />
summarized below:<br />
Soft Launch Beginning<br />
September 1, 2019:<br />
Functional areas <strong>and</strong> reporting divisional/<br />
departmental units who have undergone<br />
training to include consensus/validation<br />
of unit-level WIGs, lead measures, targets<br />
<strong>and</strong> implementation plans can begin<br />
execution of WIG 3 related activities in the<br />
4DX Operating System (4DXOS) starting<br />
September 1st.<br />
Official Launch, January 1, <strong>2020</strong>:<br />
All functional areas <strong>and</strong> reporting<br />
divisions/departmental units will launch<br />
WIG 3 related activities in the 4DXOS.<br />
This approach allows functional areas with<br />
training <strong>and</strong> a high level of readiness to begin<br />
execution of WIG 3 goals in advance of the<br />
institution-wide launch.<br />
Phase 2, WIG 3 - Execution<br />
WIG 3 is an enterprise-wide goal that will<br />
touch all levels of the organization. This goal<br />
is unique in that it is driven by qualitative<br />
characteristics - attitudes, feelings <strong>and</strong><br />
behaviors of employees in the context of the<br />
organization <strong>and</strong> their working teams. In this<br />
context, WIG 3 is a measure of how effectively<br />
TSTC creates a culture where employees feel<br />
valued, empowered <strong>and</strong> have the opportunity<br />
to grow professionally. For this reason, TSTC is<br />
scaling training <strong>and</strong> development opportunities<br />
for managers on how to apply effective<br />
leadership practices that will not only maximize<br />
the potential of its workforce, but will lead<br />
to measurable gains in its ability to engage<br />
employees towards successfully fulfilling<br />
the values <strong>and</strong> mission of the College. TSTC<br />
leaders <strong>and</strong> managers will be responsible for<br />
developing <strong>and</strong> executing lead measures <strong>and</strong><br />
commitments toward the successful attainment<br />
of the institutional goal of a more engaged <strong>and</strong><br />
effective workforce.<br />
17
18
Approved 08/15/2019<br />
Wildly Important Goals<br />
2018-2021<br />
Wildly Important Goal 1: Increase the<br />
number of TSTC graduates from 2,949 in<br />
Fiscal Year 2016 to 3,200 in Fiscal Year<br />
2021.<br />
Student Lifecycle Performance Measure<br />
Fiscal Year 2018<br />
The illustration on page 18 shows the<br />
anticipated trajectory for the growth<br />
in TSTC’s number of graduates from<br />
2016 to 2021. The organization aims<br />
to maximize the pipeline capacities<br />
that contribute to the ultimate flow<br />
of students into the workforce. The<br />
Student Lifecycle Performance Measure<br />
illustration shows several phases of<br />
the talent pipeline <strong>and</strong> the Fiscal Year<br />
2018 performance. These pipelines<br />
are managed at a program <strong>and</strong> location<br />
level <strong>and</strong> the management capabilities<br />
of these flows are in different phases<br />
of development. The intentionality<br />
<strong>and</strong> collaboration involved in these<br />
efforts have increased significantly in<br />
recent years; a result of the merger,<br />
process improvement initiatives <strong>and</strong><br />
accountability for production under this<br />
new strategic plan.<br />
The proposed target of an annual<br />
graduation of 3,200 students by<br />
Fiscal Year 2021 will be the result of<br />
increased capabilities in sales, capacity<br />
management, persistence <strong>and</strong> retention.<br />
Increased production in each of the<br />
capabilities is essential as the related<br />
increases will be offset by the results of<br />
program closures determined essential<br />
for limiting offerings to those that meet<br />
the profile of best-in-class, high dem<strong>and</strong><br />
<strong>and</strong> high tech.<br />
16,111<br />
4.10%<br />
Number of<br />
Applications<br />
78%<br />
0.44%<br />
Persistence<br />
3,046<br />
.52%<br />
Number of<br />
Graduates<br />
2,218<br />
.05%<br />
Number of Graduates<br />
Found Working<br />
4,321<br />
2.15%<br />
New-Student<br />
Cohort<br />
38%<br />
1%<br />
Graduate Rate<br />
81.30%<br />
.92%<br />
Percent of Graduates<br />
Found Working<br />
$<br />
$37,069<br />
4.85%<br />
Average Wage<br />
19
Wildly Important Goal 3: Increase the Overall Score on the Survey of Employee<br />
Engagement from 370 in Fiscal Year 2016 to 385 by Fiscal Year 2021.<br />
WIG 3 retains a focus on the organizational health <strong>and</strong> more specifically, on<br />
the College’s ability to engage employees towards successfully fulfilling the<br />
mission, vision <strong>and</strong> values of the organization. TSTC has made improvements<br />
in recent years based on various initiatives including, but not limited to,<br />
increasing resources <strong>and</strong> related offerings in employee development,<br />
intentional focus on communication at both a statewide <strong>and</strong> local level,<br />
cultivating deepened interpersonal relationships statewide, fostering lateral<br />
collaboration on primary initiatives <strong>and</strong> promoting habits around TSTC’s core<br />
values of Excellence, Accountability, Service <strong>and</strong> Integrity.<br />
WIG 3 will measure TSTC’s efforts that influence <strong>and</strong> grow organizational<br />
health. Details describing the launch of TSTC’s enterprise efforts are described<br />
more fully on page 17. Applying the 4DX model to WIG 3 encourages the<br />
behavioral change TSTC seeks, with an ultimate goal of being the industry<br />
model for employee engagement.<br />
20
Approved 08/15/2019<br />
Operational Goals & Outcomes<br />
In addition to the Wildly Important Goals, the<br />
College assesses the quality <strong>and</strong> effectiveness<br />
of each unit’s administrative operations. These<br />
are called Operational or Whirlwind Goals<br />
<strong>and</strong> focus on specific factors deemed critical<br />
to the successful performance of the College<br />
in fulfilling its mission. Examples of these<br />
Whirlwind Goals are listed below:<br />
Support Student Success<br />
Streamline Processes to<br />
Improve Financial Stability<br />
Advise Students in Educational<br />
<strong>and</strong> Career Development<br />
Ensure Quality <strong>and</strong> Customer Service<br />
Optimize Use of College Facilities<br />
Institutional Effectiveness<br />
It is the vision for the College to maintain <strong>and</strong><br />
conduct a broad-based, comprehensive system<br />
of educational <strong>and</strong> operational planning,<br />
budgeting, measuring <strong>and</strong> execution processes<br />
that facilitate continuous improvement in the<br />
quality of instruction <strong>and</strong> services that the<br />
College provides.<br />
TSTC is committed to the continuous quality<br />
improvement that is made possible through<br />
systematic research, planning <strong>and</strong> analysis<br />
of activities <strong>and</strong> services to evaluate impact<br />
on TSTC’s WIGs <strong>and</strong> Whirlwind Goals <strong>and</strong><br />
Outcomes. The College is dedicated to ensuring<br />
a comprehensive institutional effectiveness<br />
system that operates effectively <strong>and</strong> efficiently<br />
<strong>and</strong> is able to maintain accountability at all<br />
levels.<br />
The assessment process involves each unit<br />
developing goals <strong>and</strong> targets, identifying lead<br />
measures or outcome strategies designed to<br />
achieve goals, analysis <strong>and</strong> reporting of results<br />
<strong>and</strong> documenting improvement plans based on<br />
the assessment of their results annually.<br />
The adoption of operationally focused<br />
Whirlwind Goals <strong>and</strong> lead measures is<br />
supported <strong>and</strong> informed by institutional<br />
data <strong>and</strong> surveys, which serve as a resource<br />
for better underst<strong>and</strong>ing departmental<br />
effectiveness, challenges, opportunity for<br />
support improvements <strong>and</strong> for establishing<br />
applicable baselines <strong>and</strong> targets. This process<br />
is strategically integrated in annual budget<br />
planning; requiring managers to establish<br />
new, or carry over prior year, goals for the<br />
subsequent fiscal year <strong>and</strong> align budget<br />
requests to those goals accordingly.<br />
MEASURE<br />
PLAN<br />
EXECUTE<br />
BUDGET<br />
21
BUDGET PRESENTATION, ASSUMPTIONS & ESTIMATES<br />
Organizational Structure & <strong>Budget</strong> Framework<br />
Since TSTC’s reorganization in 2015 as a single statewide college, organizational <strong>and</strong><br />
leadership structures have incrementally evolved to enhance the College’s focus<br />
on optimizing growth <strong>and</strong> student success. Details of the current organizational<br />
structure <strong>and</strong> the resulting budget framework are as follows:<br />
7%<br />
Statewide<br />
Administration<br />
17%<br />
Grants &<br />
Financial Aid<br />
5%<br />
Finance<br />
Operating<br />
<strong>Budget</strong><br />
32%<br />
Instruction<br />
18%<br />
Student<br />
Services<br />
21%<br />
Shared<br />
Resources<br />
Presentation, Assumptions & Estimates<br />
Various line items in prior year <strong>Budget</strong> <strong>and</strong> Actual amounts have been<br />
reclassified to align with the current organizational structure <strong>and</strong> budget<br />
framework for consistency in comparative analysis.<br />
<strong>FY</strong> 2019 Forecast amounts <strong>and</strong> certain <strong>FY</strong> <strong>2020</strong> <strong>Budget</strong> amounts are based on<br />
available data <strong>and</strong> related estimates as of June 30, 2019.<br />
Appropriation revenues will be realized in accordance with the bill patterns<br />
established by the 86th Legislature.<br />
TSTC budgets are prepared using a cash basis of accounting.<br />
The annual budget report is only a starting point. TSTC anticipates many<br />
refinements to this budget throughout the year as the needs <strong>and</strong> circumstances<br />
of all TSTC departments continually change.<br />
22
FISCAL<br />
Operating Revenues<br />
YEAR <strong>2020</strong><br />
ANNUAL OPERATING BUDGET<br />
Approved 08/15/2019<br />
<strong>FY</strong> 18 <strong>FY</strong> 19<br />
<strong>FY</strong> 20<br />
<strong>Budget</strong> Actual <strong>Budget</strong> Forecast <strong>Budget</strong><br />
State Appropriations & HEAF 89,953,532 91,517,381 90,538,324 90,507,466 111,950,795<br />
Benefits Appropriations 9,050,000 9,078,767 9,100,000 9,084,690 9,858,000<br />
Tuition 44,962,573 42,393,649 45,428,342 44,391,734 47,281,046<br />
Student Financial Assistance 25,221,085 <strong>FY</strong> 18 35,567,703 <strong>FY</strong> 19 32,819,587 33,727,542 <strong>FY</strong> 20<br />
33,190,901<br />
Operating Revenues Auxiliary Enterprises <strong>Budget</strong> 12,837,787 Actual 12,319,141<strong>Budget</strong> 13,047,100 Forecast 12,011,431 <strong>Budget</strong> 12,349,341<br />
State Debt Appropriations Service & HEAF 89,953,532 4,827,151 91,517,3815,054,56490,538,324 4,750,856 90,507,466 4,824,754 111,950,795 4,756,240<br />
Benefits<br />
Fees &<br />
Appropriations<br />
Educational Sales<br />
9,050,000<br />
4,599,392<br />
9,078,767<br />
4,993,523<br />
9,100,000<br />
6,855,780<br />
9,084,690<br />
4,512,718<br />
9,858,000<br />
4,336,150<br />
Tuition 44,962,573 42,393,649 45,428,342 44,391,734 47,281,046<br />
Industry Relations 8,946,250 5,575,120 5,906,104 4,801,295 4,239,823<br />
Student Financial Assistance 25,221,085 35,567,703 32,819,587 33,727,542 33,190,901<br />
Grants & Contracts 4,922,987 4,813,557 5,285,768 5,232,910 5,194,295<br />
Auxiliary Enterprises 12,837,787 12,319,141 13,047,100 12,011,431 12,349,341<br />
Debt Donations Service 4,827,151 5,054,564 0 1,264,574 4,750,856 2,387,345 4,824,754 1,480,423 4,756,240 1,500,000<br />
Fees Other & Educational Sales 4,599,392 35,619 4,993,523 889,058 6,855,780 425,560 4,512,718 1,105,507 4,336,150 1,053,500<br />
Total Operating Industry Revenues Relations 8,946,250 205,356,376 5,575,120 213,467,037 5,906,104216,544,766 4,801,295 211,680,470 4,239,823 235,710,091<br />
Grants & Contracts 4,922,987 4,813,557 5,285,768 5,232,910 5,194,295<br />
Operating Carryforward / Reserves<br />
2,361,131 0 4,773,573 0<br />
Donations 0 1,264,574 2,387,345 1,480,423 1,500,000<br />
4,310,000<br />
Operating Expenditures<br />
Other 35,619 889,058 425,560 1,105,507 1,053,500<br />
Total Operating Instruction Revenues<br />
205,356,376 72,008,488 213,467,037 69,141,233 216,544,766 71,329,885 211,680,470 65,068,175 235,710,091 75,612,486<br />
Operating Carryforward Financial / Reserves Aid 2,361,131 30,565,341 39,163,312 0 4,773,573 38,274,914 0 39,461,224 4,310,000 39,687,490<br />
Operating Expenditures Student Services 36,439,213 34,618,109 35,547,805 32,120,442 41,950,478<br />
Instruction Finance 72,008,488 8,746,836 69,141,2338,435,56171,329,885 8,943,051 65,068,175 8,702,521 75,612,486 10,866,070<br />
AdminFinancial Advancement Aid & Communications 30,565,341 5,996,380 39,163,3126,123,05538,274,914 5,808,519 39,461,224 5,059,654 39,687,490 7,099,381<br />
Student General Services Counsel 36,439,213 2,606,099 34,618,1092,461,55235,547,805 2,429,011 32,120,442 2,373,458 41,950,478 3,095,440<br />
Finance<br />
Government Affairs<br />
8,746,836 8,435,561<br />
755,356<br />
8,943,051<br />
747,428<br />
8,702,521<br />
737,613<br />
10,866,070<br />
850,338 1,065,210<br />
Admin Advancement & Communications 5,996,380 6,123,055 5,808,519 5,059,654 7,099,381<br />
Internal Audit 365,646 358,443 374,034 376,003 382,121<br />
General Counsel 2,606,099 2,461,552 2,429,011 2,373,458 3,095,440<br />
Office of the CEO 986,154 948,690 1,046,835 1,183,234 1,426,127<br />
Government Affairs 755,356 747,428 737,613 850,338 1,065,210<br />
SharedInternal Benefits Audit Statewide 365,646 18,387,241358,443 18,968,220 374,034 19,828,201 376,003 19,229,610 382,121 19,884,672<br />
Office Benefits of the Appropriation CEO Match 986,154 9,050,000948,6909,078,767 1,046,835 9,100,000 1,183,234 9,084,690 1,426,127 9,858,000<br />
Shared Benefits Debt Service Statewide & Leases 18,387,241 10,831,119 18,968,220 10,723,50119,828,201 10,676,435 19,229,610 11,756,581 19,884,672 11,570,047<br />
Benefits Insurance Appropriation Match 9,050,000559,922 9,078,767 382,141 9,100,000 572,922 9,084,690 680,787 9,858,000 702,396<br />
Debt Service & Leases<br />
Utilities<br />
10,831,119 10,723,501 10,676,435<br />
6,188,682 5,965,482<br />
11,756,581<br />
5,993,476<br />
11,570,047<br />
5,485,928 6,228,572<br />
Insurance 559,922 382,141 572,922 680,787 702,396<br />
IT Shared 2,217,342 2,004,485 1,900,780 2,032,372 5,063,078<br />
Utilities 6,188,682 5,965,482 5,993,476 5,485,928 6,228,572<br />
Grants 1,549,688 1,342,143 1,527,954 2,051,864 528,523<br />
IT Shared 2,217,342 2,004,485 1,900,780 2,032,372 5,063,078<br />
Grants <strong>Strategic</strong> Pool (to be allocated) 1,549,688464,000 1,342,143 - 1,527,954 7,226,904 2,051,864 528,523 - 5,000,000<br />
Total Operating <strong>Strategic</strong> Expenditures Pool (to be allocated) 464,000 207,717,507 210,462,122 - 7,226,904221,318,339 - 205,516,881 5,000,000 240,020,091<br />
Total Operating Expenditures<br />
207,717,507 210,462,122 221,318,339 205,516,881 240,020,091<br />
Operating <strong>Budget</strong> Margin (Deficit)<br />
0 3,004,915 0 6,163,589 0<br />
Operating <strong>Budget</strong> Margin (Deficit)<br />
0 3,004,915 0 6,163,589 0<br />
Capital Expenditures & <strong>Budget</strong> Beginning Increases /<br />
Capital Expenditures & <strong>Budget</strong> Beginning Increases /<br />
Ending<br />
Balance<br />
Balance<br />
Transfers<br />
Transfers Expenditures<br />
Expenditures<br />
Balance<br />
Bond Bond Proceeds Proceeds 23,740,496 23,740,496 200,195 200,195(19,508,080)<br />
(19,508,080) 4,432,611<br />
<strong>FY</strong> 2018<br />
Insurance Proceeds - 1,772,801 - 1,772,801 (115,260) (115,260) 1,657,541<br />
Actual<br />
Capital Reserve Accounts Accounts (174,779) (174,779) 1,905,941 1,905,941(1,504,311)<br />
(1,504,311) 226,851<br />
Ending<br />
Balance<br />
4,432,611<br />
1,657,541<br />
226,851<br />
<strong>FY</strong> 2019<br />
<strong>FY</strong> 2019<br />
Forecast<br />
Forecast<br />
<strong>FY</strong> <strong>2020</strong><br />
<strong>Budget</strong><br />
<strong>FY</strong> <strong>2020</strong><br />
<strong>Budget</strong><br />
Bond Proceeds 4,432,611 76,513<br />
(1,582,601) 2,926,523<br />
Bond Proceeds 4,432,611 76,513<br />
(1,582,601) 2,926,523<br />
Insurance Proceeds 1,657,541 1,254,273<br />
(1,111,651) 1,800,163<br />
Insurance Proceeds 1,657,541 1,254,273<br />
(1,111,651) 1,800,163<br />
Capital Reserve Accounts 226,851 6,000,000<br />
(6,182,439) 44,412<br />
Capital Reserve Accounts 226,851 6,000,000<br />
(6,182,439) 44,412<br />
Demo Appropriation - 29,644,640 (500,000) 29,144,640<br />
Demo Appropriation - 29,644,640 (500,000) 29,144,640<br />
Bond Proceeds 2,926,523 35,000 (2,423,675)<br />
537,848<br />
Insurance Bond Proceeds 1,800,163 2,926,523 - 35,000 (702,621) (2,423,675) 1,097,542<br />
Capital Insurance Reserve Proceeds Accounts 44,412 1,800,1633,000,000 -(2,888,890)<br />
(702,621) 155,522<br />
Demo Appropriation<br />
Capital Reserve Accounts<br />
29,144,640<br />
44,412<br />
- (2,464,464)<br />
3,000,000<br />
26,680,176<br />
(2,888,890)<br />
Demo Appropriation 29,144,640 - (2,464,464)<br />
537,848<br />
1,097,542<br />
155,522<br />
26,680,176<br />
23
OPERATING REVENUES<br />
TSTC’s budget is derived from several sources of funds. State appropriations<br />
are the most significant line item contributing 50 percent toward the College’s<br />
mix of total revenues. Student tuition is the second largest category of<br />
revenues, contributing 21 percent of the total. Student financial assistance<br />
flows through the College but is directly applied to students’ accounts. Other<br />
fees <strong>and</strong> sales including airport revenue, industry relations, pilot training,<br />
housing <strong>and</strong> retail combine to account for 9 percent of total revenue.<br />
The illustration below demonstrates the relative contributions from the<br />
different sources of funds:<br />
21%<br />
Tuition<br />
15%<br />
Student<br />
Financial<br />
Assistance<br />
50%<br />
State<br />
Appropriations<br />
Revenues<br />
14%<br />
Other*<br />
Other*<br />
Auxiliary Enterprises 5%<br />
Debt Service<br />
2%<br />
Fees & Educational Sales<br />
2%<br />
Industry Relations<br />
2%<br />
Grants<br />
Grants<br />
& Contracts<br />
Contracts<br />
2%<br />
2%<br />
Donations & Others 1%<br />
Donations Others 1%<br />
24
Approved 08/15/2019<br />
State Appropriations & HEAF<br />
General revenue appropriations for Fiscal Year <strong>2020</strong> are $111.9 million,<br />
an increase of $21.3 million, or 23 percent, over Fiscal Year 2019. General<br />
revenue appropriations are largely determined by two funding formulas:<br />
TSTC’s Returned-Value Formula <strong>and</strong> the Infrastructure Formula. Other<br />
strategies included in appropriation funding are considered “non-formula<br />
support”, which include the Small Institution Supplement, Institutional<br />
Enhancement <strong>and</strong> Startup Funding. Lastly, Fiscal Year <strong>2020</strong> funding under the<br />
Higher Education Assistance Fund (HEAF) appropriation is at the same $8.7<br />
million level that was funded in Fiscal Year 2019.<br />
The 86th Legislative Session proved to be a major accomplishment for TSTC.<br />
Significant successes include:<br />
36% commission rate was fully paid on graduate wages, which translated<br />
to an increase of $19.1 million in the Returned-Value Formula funding for<br />
Fiscal Year <strong>2020</strong>, a 40% increase over the prior year.<br />
Dual Credit was funded for the first time as a bill pattern line item<br />
following implementation of the Returned-Value Formula.<br />
Non-formula support strategies including the Small Institution<br />
Supplement <strong>and</strong> Institutional Enhancement combine for an increase of<br />
$2.7 million, a 55% increase over Fiscal Year 2019.<br />
13%<br />
Benefits<br />
8%<br />
HEAF<br />
Revenues:<br />
Appropriations<br />
20%<br />
Other*<br />
Other* Other*<br />
E&G Space Space Support Support 5%<br />
Startup Funding<br />
5%<br />
Small Institutional Supplement<br />
4%<br />
Institutional Enhancement<br />
3%<br />
System Office Operations<br />
2%<br />
Dual Credit<br />
1%<br />
59%<br />
Returned-Value<br />
Formula<br />
25
Tuition<br />
TSTC is expected to continue its trend of<br />
increasing tuition through Fiscal Year <strong>2020</strong>.<br />
Fiscal Year 2019 tuition revenue was slightly<br />
short of plan but up nearly 5% over the previous<br />
year. Several factors influenced the tuition<br />
revenue changes during Fiscal Year 2018<br />
including the following:<br />
Tuition decreases from declines in<br />
enrollment driven by the closure of<br />
low-performing programs<br />
Increases in tuition linked to higher<br />
persistence rate; i.e., more returning<br />
students<br />
Debt Service Revenue<br />
TSTC receives funding through appropriations<br />
as well as through joint venture partners<br />
that assist with ongoing debt service.<br />
<strong>Budget</strong>ed debt service <strong>and</strong> lease expenses<br />
for Fiscal Year <strong>2020</strong> are approximately $1<br />
million higher than Fiscal Year 2019 levels<br />
of approximately $10.7 million. The Fiscal<br />
Year <strong>2020</strong> increase is for lease expenses to<br />
acquire permanent ownership of the Fort Bend<br />
Industrial Technology Center. Of the total debt<br />
service, $3.75 million is funded through state<br />
appropriations <strong>and</strong> $1.0 million is funded<br />
through partner contributions.<br />
Increases in tuition pricing reflects<br />
strategies such as tiered pricing<br />
During Fiscal Year 2015, the Board of Regents<br />
approved the formatting in pricing structure<br />
for semester credit hour programs from a<br />
conventional, cost-recovery model to a marketdriven<br />
model in support of a comprehensive<br />
enrollment management strategy. This included a<br />
new, tiered pricing approach.<br />
Tuition Trends<br />
2017 2018 2019 - Forecast <strong>2020</strong> - <strong>Plan</strong><br />
42.4M<br />
▲9%<br />
44.4M<br />
▲5%<br />
47.3M<br />
▲7%<br />
39.0M<br />
36.7M 45.0M 45.4M 47.3M<br />
<strong>Plan</strong>ned Actual Higher than <strong>Budget</strong> Actual Lower than <strong>Budget</strong> Target<br />
26
27<br />
Approved 08/15/2019<br />
Auxiliary Enterprises & Industry Relations<br />
2018<br />
<strong>Budget</strong><br />
Actual<br />
2019<br />
<strong>Budget</strong><br />
Forecast<br />
<strong>2020</strong><br />
<strong>Budget</strong><br />
Airport<br />
Revenue<br />
Expense<br />
Margin<br />
SkillsEngine<br />
Revenue<br />
Expense<br />
Margin<br />
Housing<br />
Revenue<br />
Expense<br />
Margin<br />
Industry<br />
Relations<br />
Revenue<br />
Expense<br />
Margin<br />
Retail<br />
Operations<br />
Revenue<br />
Expense<br />
Margin<br />
(59,765)<br />
(916,239)<br />
856,474<br />
(158,850)<br />
(1,129,850)<br />
971,000<br />
453,460<br />
(654,899)<br />
1,108,359<br />
126,158<br />
(793,842)<br />
920,000<br />
192,617<br />
(777,383)<br />
970,000<br />
(1,026,638)<br />
(1,513,256)<br />
486,618<br />
(1,137,380)<br />
(1,628,877)<br />
491,497<br />
(543,057)<br />
(1,287,073)<br />
744,016<br />
(403,986)<br />
(1,608,750)<br />
1,204,764<br />
(331,253)<br />
(1,611,253)<br />
1,280,000<br />
(299,148)<br />
(5,290,999)<br />
4,991,851<br />
130,540<br />
(4,959,460)<br />
5,090,000<br />
535,295<br />
(5,097,707)<br />
5,633,002<br />
520,691<br />
(5,264,309)<br />
5,785,000<br />
381,496<br />
(4,858,504)<br />
5,240,000<br />
134,245<br />
(5,440,875)<br />
5,575,120<br />
(233,660)<br />
(9,179,910)<br />
8,946,250<br />
338,586<br />
(4,462,709)<br />
4,801,295<br />
(178,910)<br />
(6,085,014)<br />
5,906,104<br />
382,750<br />
(3,857,073)<br />
4,239,823<br />
187,326<br />
(6,055,267)<br />
6,242,593<br />
129,585<br />
(6,770,415)<br />
6,900,000<br />
303,828<br />
(5,136,394)<br />
5,440,222<br />
367,561<br />
(5,801,839)<br />
6,169,400<br />
335,016<br />
(5,460,825)<br />
5,795,841<br />
Profit Centers Three Year Trend Analysis
Airport<br />
Revenues associated with airport operations<br />
are generally derived from ground leases<br />
to airport tenants at the TSTC Waco Airport.<br />
Commercial development of the airport<br />
remains a long-term strategy for the College,<br />
with a focus on commercial <strong>and</strong> industrial<br />
partnerships within the aerospace industry,<br />
in addition to other commercial activities that<br />
align with TSTC’s curriculum.<br />
SkillsEngine<br />
After a 53% increase in Fiscal Year 2019<br />
revenues over the prior year, TSTC’s Austinbased<br />
SkillsEngine anticipates that revenues<br />
will continue the upward trajectory in Fiscal<br />
Year <strong>2020</strong>. Operational highlights for Fiscal<br />
Year 2019 included a maturing product;<br />
positive response from the marketplace in<br />
educational institutions, state education<br />
agencies <strong>and</strong> state workforce agencies; high<br />
rate of contract renewals; <strong>and</strong> emerging<br />
opportunities to enter other markets (e.g.,<br />
employer). Internally, TSTC began to leverage<br />
SkillsEngine for high profile projects such<br />
as the development of new curriculum in<br />
the Performance-Based Education modality,<br />
integration into the SACSCOC Reaffirmation<br />
Quality Enhancement <strong>Plan</strong> (QEP) initiative <strong>and</strong><br />
others. Additional capital needs are anticipated<br />
for further development, sales capacity scaleup<br />
<strong>and</strong> market penetration strategies, but are<br />
not proposed in this budget request.<br />
Housing<br />
TSTC anticipates housing profits to exceed<br />
expectations for Fiscal Year 2019, a marked<br />
improvement over the previous fiscal year’s<br />
performance. Revenues are derived from<br />
student housing located on TSTC campuses<br />
in Harlingen, Marshall, Sweetwater <strong>and</strong><br />
Waco. The statewide housing operation has<br />
a substantial portfolio of housing at TSTC in<br />
Waco, including individual-lease housing for<br />
students in residence hall, suite <strong>and</strong> apartment<br />
style facilities. The Waco campus also includes<br />
754 houses <strong>and</strong> duplex units, which were<br />
formerly used as military housing. Leadership<br />
has determined that the age <strong>and</strong> condition of<br />
these facilities has diminished the long-term<br />
viability of the related housing operation.<br />
Unfortunately, the existence of hazardous<br />
materials has culminated in the planned<br />
removal of these aged facilities.<br />
In connection with the evaluation of<br />
development <strong>and</strong>/or renovation strategies<br />
related to the former military housing at TSTC<br />
in Waco, leadership quantified the liability<br />
pertaining to hazardous materials contained in<br />
all facilities <strong>and</strong> related water infrastructure.<br />
The total estimate for abating, demolishing<br />
<strong>and</strong> replacing the related infrastructure is<br />
approximately $30 million. TSTC petitioned<br />
the 86th Legislature for funding to address<br />
the liability in the Legislative Appropriation<br />
Request. This funding request was granted<br />
through the Supplemental Appropriation<br />
approved by the 86th Legislature.<br />
As TSTC anticipates how to continue to supply<br />
housing for the dem<strong>and</strong> created by the removal<br />
of the military housing, administration is<br />
working closely with the Board of Regents in<br />
evaluating new housing development options.<br />
Industry Relations<br />
Revenues for Fiscal Year 2019 came in lower<br />
than expected, falling short by 23% of the<br />
budgeted amount. However, the department<br />
reduced expenditures, leading to a forecasted<br />
surplus of $338 thous<strong>and</strong>. Fiscal Year <strong>2020</strong> is<br />
expected to perform in a similar manner with<br />
an expected margin of $382 thous<strong>and</strong>.<br />
Retail Operations<br />
TSTC conducts two essential retail operations<br />
that directly serve the students of the<br />
traditional college operations: food service <strong>and</strong><br />
campus stores. Revenues from retail operations<br />
were short of expectations by $729 thous<strong>and</strong><br />
in Fiscal Year 2019, with a margin short of plan<br />
by $63 thous<strong>and</strong>. This shortage is consistent<br />
with the decline in enrollment during the same<br />
period. Management’s expectation is a slight<br />
increase in retail revenues <strong>and</strong> margin in the<br />
coming year.<br />
28
Approved 08/15/2019<br />
OPERATING EXPENDITURES<br />
Total operating expenditures budgeted for Fiscal Year <strong>2020</strong> are $240 million,<br />
compared to $221 million budgeted for Fiscal Year 2019. The increase in<br />
expenditures is primarily funded by increased state appropriations. Fiscal<br />
Year <strong>2020</strong> spending priorities include investments in strategic compensation<br />
adjustments, increased operating capacity, instructional innovation, improved<br />
business processes, enhanced br<strong>and</strong>ing <strong>and</strong> addressing urgent infrastructure<br />
<strong>and</strong> deferred maintenance needs.<br />
The narratives <strong>and</strong> tables that follow provide greater detail about expenditures<br />
in the major organizational areas of the College. The areas of growth, depicted<br />
in the following chart, are primarily student-facing functions. Additional<br />
growth is attributed to the strategic investments listed on page 5 of this report.<br />
Operating Expenditures<br />
Instruction Student Services Finance Financial Aid Shared Resources Statewide Admin Statewide Benefits<br />
75.6M<br />
69.1M<br />
65.1M<br />
42.0M<br />
39.2M 39.5M 39.7M<br />
34.6M<br />
32.1M<br />
20.4M 22.0M 29.1M<br />
28.0M 28.3M 29.7M<br />
8.4M 8.7M<br />
10.9M<br />
10.6M<br />
9.8M<br />
13.1M<br />
2018 2019 <strong>2020</strong> 2018 2019 <strong>2020</strong> 2018 2019 <strong>2020</strong> 2018 2019 <strong>2020</strong> 2018 2019 <strong>2020</strong> 2018 2019 <strong>2020</strong> 2018 2019 <strong>2020</strong><br />
29
Instruction<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Academics 11,546,573 11,397,188 10,842,609 10,737,077 10,918,052<br />
Aerospace 5,210,513 5,207,632 5,981,903 4,366,154 5,574,510<br />
Allied Health 4,372,943 4,778,651 4,383,302 4,598,388 4,798,908<br />
Digital Transformation 5,670,037 5,937,957 5,736,144 5,563,322 6,125,242<br />
Construction / Safety 1,285,852 1,385,438 1,483,456 1,529,104 1,609,266<br />
Electrical Instrumentation 5,609,526 5,798,836 5,753,640 5,922,671 5,830,496<br />
Industrial Manufacturing 6,360,646 7,114,838 7,260,105 7,433,576 7,429,310<br />
Transportation 3,947,657 4,278,432 3,925,564 3,961,931 4,008,583<br />
Industry Relations 9,179,910 5,440,875 6,085,014 4,462,709 3,857,073<br />
Instructional Sales 4,065,234 4,040,882 4,385,721 3,863,065 4,453,565<br />
Provosts <strong>and</strong> Admin 3,784,463 3,488,030 3,821,493 4,026,556 4,952,267<br />
Vision <strong>and</strong> Alignment 2,884,554 2,473,363 2,570,762 2,458,440 3,631,264<br />
C4EO 1,935,285 1,700,056 1,798,557 1,605,318 1,815,105<br />
Instructional Pool 6,155,295 6,099,055 7,301,615 4,539,864 10,608,845<br />
TOTAL 72,008,488 69,141,233 71,329,885 65,068,175 75,612,486<br />
Instruction<br />
Student Services<br />
The Instruction function represents the core educational activities of the<br />
College. A majority of the instructional departments have stable to moderately<br />
increased budgets for Fiscal Year <strong>2020</strong> compared to prior years, although<br />
Fiscal Year <strong>2020</strong> expenditures are budgeted over $10.5 million higher than<br />
the Fiscal Year 2019 forecasted actual expenses. Much of the unspent funds<br />
in Fiscal Year 2019 related to unfilled positions, with a tight labor market <strong>and</strong><br />
skills gap both contributing to a growing challenge in keeping the division fully<br />
staffed. To combat this challenge, TSTC is making significant adjustments to<br />
compensation, increasing recruiting capacities <strong>and</strong> using a more collaborative<br />
effort to get <strong>and</strong> keep important positions filled.<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Airport 1,129,850 916,239 793,842 654,899 777,383<br />
Housing 4,959,460 5,290,999 5,264,309 5,097,707 4,858,504<br />
Enrollment Management 8,773,817 8,471,842 8,547,307 7,973,736 10,615,936<br />
Information Technology 4,965,518 4,347,574 4,547,818 4,305,020 5,218,931<br />
Facilities <strong>and</strong> <strong>Plan</strong>ning 9,318,714 9,020,337 10,082,064 8,462,182 15,018,899<br />
Retail Operations 7,291,854 6,571,118 6,312,465 5,626,898 5,460,825<br />
TOTAL 36,439,213 34,618,109 35,547,805 32,120,442 41,950,478<br />
The Instruction division maintains a reserve pool to quickly address capacity<br />
constraints. Specifically, the pool funds new capital equipment outlay,<br />
facility modifications <strong>and</strong> upgrades for labs <strong>and</strong> Financial classrooms, Aid Perkins Grant<br />
expenditures, debt service on financed equipment purchases <strong>and</strong> positional<br />
needs such as adjunct instructors <strong>and</strong> overload pay. For Fiscal Year <strong>2020</strong>,<br />
additional resources are added to the pool to fund strategic opportunities <strong>and</strong><br />
partnership development.<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Pell Grants 20,500,000 30,017,608 28,650,000 28,872,766 28,650,000<br />
Equal Opportunity Grants 3,146,750 3,327,382 3,150,733 3,171,993 3,295,256<br />
College Work Study 507,756 431,097 73,686 453,158 500,000<br />
College Access Loans 680,000 711,016 650,000 673,167 650,000<br />
Instiutional Scholarships 822,227 981,847 591,753 957,477 500,000<br />
Tuition Set Asides 4,908,608 3,694,362 5,158,742 5,332,663 6,092,234<br />
TOTAL 30,565,341 39,163,312 38,274,914 39,461,224 39,687,490<br />
30
Approved 08/15/2019<br />
Student Services<br />
Instruction<br />
The Student Services function supports the core operations of the College<br />
by shaping the environment <strong>and</strong> experience of the student. The division<br />
oversees campus facilities, information technology, <strong>and</strong> auxiliary enterprises<br />
that include housing, food service, campus store <strong>and</strong> airport operations.<br />
Specifically related to students, the division oversees enrollment services that<br />
manage the flow of students through stages from student applicants to new<br />
students to retained students. The division also oversees student activities<br />
that facilitate development <strong>and</strong> discipline issues.<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Academics 11,546,573 11,397,188 10,842,609 10,737,077 10,918,052<br />
Aerospace 5,210,513 5,207,632 5,981,903 4,366,154 5,574,510<br />
Allied Health 4,372,943 4,778,651 4,383,302 4,598,388 4,798,908<br />
Digital Transformation 5,670,037 5,937,957 5,736,144 5,563,322 6,125,242<br />
Construction / Safety 1,285,852 1,385,438 1,483,456 1,529,104 1,609,266<br />
Electrical Instrumentation 5,609,526 5,798,836 5,753,640 5,922,671 5,830,496<br />
TSTC will make a significant injection in student service capacity in Fiscal Year<br />
<strong>2020</strong> specifically targeted at enrollment management. This includes staffing<br />
increases in recruiting, admissions <strong>and</strong> financial aid advisors, new funds for<br />
supporting Performance-Based Education (PBE) enrollment management <strong>and</strong><br />
increased costs associated with default management.<br />
Industrial Manufacturing 6,360,646 7,114,838 7,260,105 7,433,576 7,429,310<br />
Transportation 3,947,657 4,278,432 3,925,564 3,961,931 4,008,583<br />
Industry Relations 9,179,910 5,440,875 6,085,014 4,462,709 3,857,073<br />
Instructional Sales 4,065,234 4,040,882 4,385,721 3,863,065 4,453,565<br />
Provosts <strong>and</strong> Admin 3,784,463 3,488,030 3,821,493 4,026,556 4,952,267<br />
Increased budgets for Facilities <strong>and</strong> <strong>Plan</strong>ning address long overdue deferred<br />
maintenance issues <strong>and</strong> include expenses for a master plan at each campus<br />
across the state, network infrastructure upgrades <strong>and</strong> fleet replacements. Also,<br />
new expenditures are planned in select classrooms <strong>and</strong> labs to adapt teaching<br />
environments to accommodate PBE.<br />
Vision <strong>and</strong> Alignment 2,884,554 2,473,363 2,570,762 2,458,440 3,631,264<br />
C4EO 1,935,285 1,700,056 1,798,557 1,605,318 1,815,105<br />
Instructional Pool 6,155,295 6,099,055 7,301,615 4,539,864 10,608,845<br />
TOTAL 72,008,488 69,141,233 71,329,885 65,068,175 75,612,486<br />
Student Services<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Airport 1,129,850 916,239 793,842 654,899 777,383<br />
Housing 4,959,460 5,290,999 5,264,309 5,097,707 4,858,504<br />
Enrollment Management 8,773,817 8,471,842 8,547,307 7,973,736 10,615,936<br />
Information Technology 4,965,518 4,347,574 4,547,818 4,305,020 5,218,931<br />
Facilities <strong>and</strong> <strong>Plan</strong>ning 9,318,714 9,020,337 10,082,064 8,462,182 15,018,899<br />
Retail Operations 7,291,854 6,571,118 6,312,465 5,626,898 5,460,825<br />
TOTAL 36,439,213 34,618,109 35,547,805 32,120,442 41,950,478<br />
Financial Aid<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Pell Grants 20,500,000 30,017,608 28,650,000 28,872,766 28,650,000<br />
Equal Opportunity Grants 3,146,750 3,327,382 3,150,733 3,171,993 3,295,256<br />
College Work Study 507,756 431,097 73,686 453,158 500,000<br />
College Access Loans 680,000 711,016 650,000 673,167 650,000<br />
Instiutional Scholarships 822,227 981,847 591,753 957,477 500,000<br />
Tuition Set Asides 4,908,608 3,694,362 5,158,742 5,332,663 6,092,234<br />
TOTAL 30,565,341 39,163,312 38,274,914 39,461,224 39,687,490<br />
31
Information Technology 4,965,518 4,347,574 4,547,818 4,305,020 5,218,931<br />
Facilities <strong>and</strong> <strong>Plan</strong>ning 9,318,714 9,020,337 10,082,064 8,462,182 15,018,899<br />
Retail Operations 7,291,854 6,571,118 6,312,465 5,626,898 5,460,825<br />
TOTAL 36,439,213 34,618,109 35,547,805 32,120,442 41,950,478<br />
Financial Aid<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Pell Grants 20,500,000 30,017,608 28,650,000 28,872,766 28,650,000<br />
Equal Opportunity Grants 3,146,750 3,327,382 3,150,733 3,171,993 3,295,256<br />
College Work Study 507,756 431,097 73,686 453,158 500,000<br />
College Access Loans 680,000 711,016 650,000 673,167 650,000<br />
Instiutional Scholarships 822,227 981,847 591,753 957,477 500,000<br />
Tuition Set Asides 4,908,608 3,694,362 5,158,742 5,332,663 6,092,234<br />
TOTAL 30,565,341 39,163,312 38,274,914 39,461,224 39,687,490<br />
Financial Aid<br />
Although much of the financial aid expenditures of the College pass through<br />
from Federal <strong>and</strong> State assistance programs directly to students, TSTC plays<br />
a major role in facilitating the application for, awarding of <strong>and</strong> disbursement<br />
of this aid. A majority of TSTC students receive Pell Grants, which comprises a<br />
large part of the financial aid budget. Institutional scholarships, those provided<br />
from the College’s own funds <strong>and</strong> funds received from The TSTC Foundation,<br />
are budgeted nominally <strong>and</strong> typically increase from the original projection<br />
once enrollment decisions are made.<br />
32
Approved 08/15/2019<br />
Finance<br />
The Finance division serves as an administrator over all financial <strong>and</strong> human<br />
capital transactions for the College. Additionally, Institutional Effectiveness<br />
provides facilitation <strong>and</strong> quality control over the institutional compliance<br />
<strong>and</strong> planning programs, including TSTC’s compliance with the requirements<br />
promulgated by the Southern Association of Colleges <strong>and</strong> Schools Commission<br />
on Colleges (SACSCOC).<br />
An increase in expenditures is expected across several of the Finance<br />
divisions. The <strong>2020</strong> SACSCOC re-accreditation, related site visit <strong>and</strong> QEP<br />
implementation will significantly increase costs across the division for Fiscal<br />
Year <strong>2020</strong>. The enhanced focus on employee engagement identified in WIG<br />
3 of TSTC’s strategic plan merits additional investments in Human Resources<br />
to increase recruiting capacity <strong>and</strong> implement a new management training<br />
program. Finally, we are building more capability in procurement by increasing<br />
our investment in travel, processes, contract management <strong>and</strong> administration.<br />
Finance<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Human Resources 2,319,547 2,345,562 2,457,454 2,425,858 2,954,641<br />
Accounting / <strong>Report</strong>ing 1,902,016 1,737,000 1,932,964 1,882,681 2,234,984<br />
<strong>Budget</strong> <strong>and</strong> Analytics 1,524,556 1,330,767 1,382,298 1,350,274 1,865,080<br />
Admin 430,748 372,529 375,076 491,712 636,590<br />
Institutional Effectiveness 652,528 841,413 875,238 754,235 910,436<br />
Procurement 1,917,441 1,808,290 1,920,021 1,768,116 2,264,339<br />
TOTAL 8,746,836 8,435,561 8,943,051 8,672,876 10,866,070<br />
Statewide Administration<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Advancement & Communications 5,996,380 6,123,055 5,808,519 5,059,654 7,099,381<br />
General Counsel 2,606,099 2,461,552 2,429,011 2,373,458 3,095,440<br />
Government Affairs 755,356 747,428 737,613 850,338 1,065,210<br />
Internal Audit 365,646 358,443 374,034 376,003 382,121<br />
Office of the CEO 986,154 948,690 1,046,835 1,183,234 1,426,127<br />
TOTAL 10,709,635 10,639,168 10,396,012 9,842,687 13,068,279<br />
Shared Resources<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Benefits Statewide 18,387,241 18,968,220 19,828,201 19,229,610 19,884,672<br />
Benefits Appropriation Match 9,050,000 9,078,767 9,100,000 9,084,690 9,858,000<br />
Debt Service & Leases 10,831,119 10,723,501 10,676,435 11,756,581 11,570,047<br />
Utilities & Insurance 6,748,604 6,347,623 6,566,398 6,166,715 6,930,968<br />
IT Shared 2,217,342 2,004,485 1,900,780 2,032,372 5,063,078<br />
Grants 1,549,688 1,342,143 1,527,954 2,051,864 528,523<br />
<strong>Strategic</strong> Pool (to be allocated) 464,000 - 7,226,904 - 5,000,000<br />
33<br />
TOTAL 49,247,994 48,464,739 56,826,672 50,321,832 58,835,288
Admin 430,748 372,529 375,076 491,712 636,590<br />
Institutional Effectiveness 652,528 841,413 875,238 754,235 910,436<br />
Procurement 1,917,441 1,808,290 1,920,021 1,768,116 2,264,339<br />
TOTAL 8,746,836 8,435,561 8,943,051 8,672,876 10,866,070<br />
Statewide Administration<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Advancement & Communications 5,996,380 6,123,055 5,808,519 5,059,654 7,099,381<br />
General Counsel 2,606,099 2,461,552 2,429,011 2,373,458 3,095,440<br />
Government Affairs 755,356 747,428 737,613 850,338 1,065,210<br />
Internal Audit 365,646 358,443 374,034 376,003 382,121<br />
Office of the CEO 986,154 948,690 1,046,835 1,183,234 1,426,127<br />
TOTAL 10,709,635 10,639,168 10,396,012 9,842,687 13,068,279<br />
Statewide Administration<br />
Shared Resources<br />
The divisions comprising Statewide Administration provide strategic support<br />
<strong>and</strong> oversight to the core operations of the College. TSTC is promoted to a<br />
wide variety of stakeholders through legislative <strong>and</strong> other external relations,<br />
br<strong>and</strong>ing, communications <strong>and</strong> advancement. Fiscal Year <strong>2020</strong> budgeted<br />
expenses for Advancement & Communications are increased to enhance TSTC’s<br />
br<strong>and</strong> with a new website <strong>and</strong> improved outreach. Also, modest increases are<br />
seen in the Office of General Counsel to enhance safety <strong>and</strong> security <strong>and</strong> in the<br />
Office of the CEO to improve internal communication with employees.<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Benefits Statewide 18,387,241 18,968,220 19,828,201 19,229,610 19,884,672<br />
Benefits Appropriation Match 9,050,000 9,078,767 9,100,000 9,084,690 9,858,000<br />
Debt Service & Leases 10,831,119 10,723,501 10,676,435 11,756,581 11,570,047<br />
Utilities & Insurance 6,748,604 6,347,623 6,566,398 6,166,715 6,930,968<br />
IT Shared 2,217,342 2,004,485 1,900,780 2,032,372 5,063,078<br />
Grants 1,549,688 1,342,143 1,527,954 2,051,864 528,523<br />
<strong>Strategic</strong> Pool (to be allocated) 464,000 - 7,226,904 - 5,000,000<br />
TOTAL 49,247,994 48,464,739 56,826,672 50,321,832 58,835,288<br />
34
Approved 08/15/2019<br />
Shared Resources<br />
Within Shared Resources are several significant, routine <strong>and</strong> required<br />
expenditures. The employee benefits expenses budgeted in Shared Resources<br />
represent the portion of benefits (payroll taxes, retirement, insurance) that are<br />
reimbursed with appropriated funds from the state. An increase is planned in<br />
this line item in Fiscal Year <strong>2020</strong>, in correlation with budgeted compensation<br />
increases. IT Shared includes a new investment of $3 million to begin a<br />
business process transformation project, <strong>and</strong> includes replacement of TSTC’s<br />
Enterprise Resource <strong>Plan</strong>ning (ERP) computing system.<br />
Each year, a <strong>Strategic</strong> Pool is set aside in the budget to allow for compensation<br />
increases <strong>and</strong> other priorities that arise throughout the year. In Fiscal Year<br />
2019, much of the pool was used for faculty compensation adjustments, along<br />
with numerous facilities repairs across the state. The Fiscal Year <strong>2020</strong> pool will<br />
be solely focused on compensation increases for both faculty <strong>and</strong> staff.<br />
Shared Resources<br />
18 budget 18 actual 19 budget 19 forecast 20 budget<br />
Benefits Statewide 18,387,241 18,968,220 19,828,201 19,229,610 19,884,672<br />
Benefits Appropriation Match 9,050,000 9,078,767 9,100,000 9,084,690 9,858,000<br />
Debt Service & Leases 10,831,119 10,723,501 10,676,435 11,756,581 11,570,047<br />
Insurance 559,922 382,141 572,922 680,787 702,396<br />
Utilities 6,188,682 5,965,482 5,993,476 5,485,928 6,228,572<br />
IT Shared 2,217,342 2,004,485 1,900,780 2,032,372 5,063,078<br />
Grants 1,549,688 1,342,143 1,527,954 2,051,864 528,523<br />
<strong>Strategic</strong> Pool (to be allocated) 464,000 - 7,226,904 - 5,000,000<br />
TOTAL 49,247,994 48,464,739 56,826,672 50,321,832 58,835,288<br />
35
Exhibits<br />
36
Approved 08/15/2019<br />
EXHIBIT I: TSTC Definitions<br />
SACSCOC – Southern Association of Colleges<br />
<strong>and</strong> Schools Commission on Colleges, TSTC’s<br />
accrediting agency.<br />
QEP – Quality Enhancement <strong>Plan</strong> is an SACSCOC<br />
required initiative that addresses issues that<br />
contribute to institutional improvement.<br />
Minute Order – Minute Orders are the<br />
documentation of action by the Board of Regents.<br />
Ad Hoc – A committee assigned by the Chairman<br />
of the Board of Regents to focus on a specific<br />
topic.<br />
4DX – Four Disciplines of Execution, a book by<br />
Chris McChesney, Sean Covey <strong>and</strong> Jim Huling that<br />
outlines an operating model for execution.<br />
4DXOS – Four Disciplines of Execution Operating<br />
System, the system used to input <strong>and</strong> track<br />
company wide efforts around execution <strong>and</strong><br />
Franklin Covey’s operating model.<br />
WIG – Wildly Important Goal, a Franklin Covey<br />
term from the book 4 Disciplines of Execution.<br />
Capability or Maturity Model – The sequential<br />
progression of growth <strong>and</strong> maturity of a division<br />
of the College.<br />
ERP – Enterprise Resource <strong>Plan</strong>ning software<br />
used to transform business processes, people <strong>and</strong><br />
technology.<br />
Pipeline – The progression of a student through<br />
TSTC from time of application to measuring wages<br />
in a placed job in the Texas workforce.<br />
Program Vitality – The analysis of enrollment,<br />
graduation, job placement, persistence, student<br />
wage reports <strong>and</strong> other metrics to inform program<br />
mix.<br />
Scorecard – A periodic report of key student<br />
success <strong>and</strong> performance indicators <strong>and</strong> outcomes<br />
designed to support the strategic direction of the<br />
College’s Student Learning division.<br />
PBE – Performance-Based Education is an<br />
instructional delivery modality that allows<br />
students to accelerate through a program.<br />
Whirlwind – A Franklin Covey term implying<br />
secondary goals that describe the quality <strong>and</strong><br />
effectiveness of each unit’s administrative<br />
operations.<br />
Scoreboard – Another Franklin Covey term.<br />
Scoreboards are used to track progress on lead<br />
measures <strong>and</strong> encourage continued engagement.<br />
SEE – Survey of Employee Engagement, an annual<br />
survey that TSTC participates in to gather data on<br />
the teammates perception of the College.<br />
37
EXHIBIT II: TSTC Fund Accounting<br />
TSTC Funds<br />
Fund Numbers<br />
Summary<br />
TSTC budgets are essentially expenditure plans.<br />
TSTC expenditure plans must be balanced against<br />
revenues for each fund, including use of prior<br />
revenues within a fund balance.<br />
TSTC establishes budgets at the unit level. Once<br />
budgets are established, TSTC maintains fiscal<br />
control by monitoring expenditures against the<br />
budget.<br />
The Board adopts an original budget for each<br />
fiscal year. During the year, the budget is adjusted<br />
to account for any necessary changes, including<br />
new gifts, grants <strong>and</strong> other revenue sources as<br />
they occur. Some budget changes require Board<br />
approval ($250,000 or over/$500,000 or over for<br />
construction projects), but smaller ones do not.<br />
Definitions<br />
<strong>Budget</strong> – An expenditure plan.<br />
Contribution Margin – Revenue minus direct cost.<br />
Describes the unit’s ability to cover variable or<br />
direct costs with revenue.<br />
Fund – A sum of money saved or made available<br />
for a particular purpose.<br />
Fund Accounting – The accounting for funds that<br />
serve different or separate purposes. In effect,<br />
accounting for various funds can be compared to<br />
accounting for different companies or different<br />
divisions of a company. All transactions are<br />
separately accounted for to keep the fund<br />
balances separate even though actual cash from<br />
some of the funds may be co- mingled in local<br />
bank accounts.<br />
Fund Accounting Equation – Beginning Balance +<br />
Revenues – Expenditures = Ending Balance.<br />
Unit – An account code that is associated with a<br />
department or unique purpose. Any number of<br />
units make up a TSTC fund.<br />
1. Education & General (E&G) – Appropriated by<br />
the state of Texas, kept in <strong>and</strong> expended from<br />
state treasury. Includes state tuition collected<br />
by TSTC (Fund 237) <strong>and</strong> general revenue of the<br />
state (Fund 001) for the purpose of instruction,<br />
student development, administration, operating<br />
<strong>and</strong> maintenance of plant, employee benefits<br />
<strong>and</strong> other authorized uses.<br />
2. Loan Funds – Gifts <strong>and</strong> tuition set-asides for<br />
student loans. Not budgeted. These funds are<br />
kept in TSTC local bank accounts.<br />
3. Designated Funds – Funds for instruction,<br />
administration, operating <strong>and</strong> maintenance of<br />
plant, capital improvements, student services<br />
<strong>and</strong> other College uses. These funds are kept in<br />
TSTC local bank accounts.<br />
4. Auxiliary Funds – Includes funds related to<br />
TSTC operations that charge for services<br />
provided such as bookstores, food service,<br />
housing, airport <strong>and</strong> lease of property. These<br />
funds are kept in TSTC local bank accounts.<br />
5. Endowment Funds – Includes gifts or funds<br />
raised for providing long-term revenue<br />
for the College, from which only earnings<br />
are expendable. These funds are generally<br />
transferred to another fund prior to<br />
expenditure, not budgeted in Fund 5. These<br />
funds are kept in TSTC local bank accounts.<br />
6. Restricted Funds – Gifts <strong>and</strong> grants to be used<br />
for specific purposes defined by the external<br />
originating source: federal, state <strong>and</strong> local<br />
governments or private sources. These funds<br />
are kept in TSTC local bank accounts, but most<br />
operate on a reimbursement basis.<br />
7. Agency Funds – Funds which are other<br />
peoples’ money; administered by TSTC acting<br />
as custodian, such as for student organizations,<br />
The TSTC Foundation, etc. These funds are kept<br />
in TSTC local bank accounts. <strong>Budget</strong>s are set by<br />
the organization served.<br />
8. <strong>Plan</strong>t Funds – Funds set aside for construction,<br />
renovation, repairs <strong>and</strong> debt service. <strong>Plan</strong>t<br />
funds are unique in that they generally<br />
originate in the other funds <strong>and</strong> are then moved<br />
into plant funds through the budgeting process.<br />
Includes both funds held in the state treasury<br />
as well as funds in TSTC local bank accounts.<br />
9. Balance Sheet Accounts – This fund is a<br />
repository for all TSTC balance sheet accounts<br />
including assets, liabilities <strong>and</strong> net assets.<br />
38
39<br />
Approved 08/15/2019
© Copyright Texas State Technical College, All rights<br />
reserved. Published July 2019.<br />
Texas State Technical College (TSTC) is accredited by<br />
1<br />
the Southern Association of Colleges <strong>and</strong> Schools<br />
Commission on Colleges (SACSCOC) to award Associate<br />
Degrees <strong>and</strong> Certificates of Completion. Contact<br />
the Southern Association of Colleges <strong>and</strong> Schools<br />
Commission on Colleges at 1866 Southern Lane,<br />
Decatur, Georgia 30033-4097 or call 404-679-4500<br />
for questions about the accreditation of Texas State<br />
Technical College.<br />
Equal opportunity shall be afforded within TSTC<br />
to all employees <strong>and</strong> applicants for admission<br />
or employment regardless of race, color, gender,<br />
religion, national origin, age, genetic information,<br />
disability or veteran status. TSTC will make reasonable<br />
accommodations for persons with disabilities. TSTC’s<br />
policy is that, in all aspects of its operations, each<br />
person with a disability shall be considered for<br />
admission or access to or treatment or employment in<br />
its programs <strong>and</strong> activities in accordance with Part 84<br />
of Title 45, the regulation implementing Section 504 of<br />
the Rehabilitation Act of 1973.