MORAINE VALLEY COMMUNITY COLLEGE 9000 West College Parkway
Palos Hills, IL 60465 Governing Board of Moraine Valley Community College, Community College District #524, Public Hearing, 6:00 PM, Wednesday, September 16, 2015, Board Room D219, 9000 West College Parkway, Palos Hills, Illinois 60465.
A G E N D A
1. CALL TO ORDER
2. ROLL CALL
3. BUDGET PRESENTATION
4. PUBLIC HEARING
5. ADJOURNMENT
MORAINE VALLEY COMMUNITY COLLEGE 9000 West College Parkway
Palos Hills, IL 60465 Governing Board of Moraine Valley Community College, Community College District #524, Regular Meeting, immediately following Budget Hearing at 6:00 PM, Wednesday, September 16, 2015, Board Room D219, 9000 West College Parkway, Palos Hills, Illinois 60465.
A G E N D A
1. CALL TO ORDER 2. ROLL CALL 3. MINUTES
1) Approved Minutes of June 17, 2015 Regular Meeting 2) Approved Minutes of June 20, 2015 Special Meeting 3) Unapproved Minutes of August 19, 2015 Regular Meeting
4. AUDIENCE PARTICIPATION 5. BOARD REPORTS AND/OR REQUESTS
1) Student Trustee Report – Awwad 6. REPORTS OF ADMINISTRATION
1) President’s Report • Year in Review Video • Palos Hills 2015 Beautification Award
7. COMMUNICATIONS 1) Letter from AARP Foundation re Back to Work 50+ Program (Lisa Bly) 2) Letter from Illinois Community College Board re Approval for Associate in General
Studies Degree
3) Letter from Palos Hills Community Resource & Recreation Department re 2015 Beautification Award
8. FINANCIAL STATEMENT 1) Treasurer's Report 2) Budget Summary Report
CONSENT AGENDA (Agenda Items 9 - 12) (*items included for action)
9. WARRANTS 1) * Account Expenditure Summaries 2) * Education Fund 3) * Operation & Maintenance Fund 4) * Operation & Maintenance (Restricted) 5) * Bond & Interest Fund
Agenda for the Regular Meeting of September 16, 2015 Page 2
6) * Auxiliary Enterprise Fund 7) * Grants & Contracts Fund
a. *College Activity Clubs 8) * Restricted Purpose Fund 9) * Federal Fund
a. * Tort & Audit b. * Working Cash Fund
10. REPORT OF PERSONNEL 1) * Full-Time
a. * Second Year Contract - Bargaining Unit Member 2) * Part-Time/Supplemental/Other 3) Salary Revisions 4) * Leave of Absence (FMLA) 5) * Resignations/Terminations
a. * Retirement - Administrative & Professional Staff 6) * Reclassification (Promotions, Transfers, Corrections, etc.)
11. UNFINISHED BUSINESS 12. NEW BUSINESS
1) * Holiday Schedule 2) * FY2016 Budget 3) * Affiliation Agreement with Ingalls Memorial Hospital (Respiratory Therapy) 4) * Affiliation Agreement with Serenity House (Addications Studies) 5) * Affiliation Agreement with Edward Hospital (Phlebotomy)
13. MISCELLANEOUS 14. AUDIENCE PARTICIPATION 15. ADJOURNMENT
Agenda Item 3.0 September 16, 2015
MINUTES Approved Minutes of the Regular Meeting of June 17, 2015 Enclosed Approved Minutes of the Special Meeting of June 20, 2015 Enclosed Unapproved Minutes of the Regular Meeting of August 19, 2015 Enclosed
3
APPROVED MORAINE VALLEY COMMUNITY COLLEGE 9000 West College Parkway Palos Hills, IL 60465 The Governing Board of Moraine Valley Community College, District No. 524, Regular Meeting, was held on Wednesday, June 17, 2015, in the Board Room D219, 9000 West College Parkway, Palos Hills, Illinois 60465. I. CALL TO ORDER
The meeting was called to order by Chairman Joseph Murphy at 6:00 PM.
II. ROLL CALL Present: Joseph Murphy, Chairman; John Coleman; Kimberly Hastings;
Michael Murphy; Susan Murphy; Eileen O’Sullivan; Sandra Wagner
Absent: Karim Awwad, Student Trustee
III. MINUTES
The Board of Trustees, having reviewed the unapproved Minutes of the Regular Meeting of May 13, 2015, and there being no further corrections to the minutes, the minutes are approved as recorded.
IV. AUDIENCE PARTICIPATION
Abbas Jaffary addressed the Board of Trustees regarding bumping. He expressed his concern that the current bumping policy that allows full-time faculty to bump adjunct faculty was not in the best interests of students. He mentioned that some other colleges do not allow full-time faculty to bump for overload and that many adjunct faculty count on the income from the courses they teach. He asked the Board for its rationale on this policy. Chairman Murphy responded that the Board will ask the administration to look into this. Dr. Jenkins indicated that this is not a new policy and based on accreditation, the college strives to have as many classes as possible taught by full-time faculty. Ms. O’Sullivan indicated that she brought this up some time ago and asked how overload is selected and who gets it, adding that it is a shock to students when they don’t get the instructor they signed up for. Dr. Jenkins explained that the selection of overload is a departmental process; some
4
Minutes of the Regular Meeting of June 17, 2015 Page 2
departments choose overload based on seniority and some choose on a point system. Mr. Jaffary indicated that he felt this was turning away qualified adjunct faculty. He indicated that the adjunct organization will be negotiating next year and asked if there was a way to consider this in the negotiation process. Chairman Murphy stated that this is a discussion that should take place in negotiations, not at a Board meeting.
V. BOARD REPORTS AND/OR REQUESTS 5.1 ICCTA Meeting Report
Mr. Coleman reported that he sat in on a session at the ICCTA meeting for new trustees that he thought was excellent and he asked Mr. Monaghan to bring the same materials to the Board’s retreat. He reported that ICCTA elected new officers for the year. Mr. Coleman reported that Friday evening included an awards and recognition dinner which was a nice end to the academic year.
VI. REPORTS OF ADMINISTRATION 6.1 Presentation to Laurie Anema
On behalf of the Board of Trustees and the administration, Chairman Murphy presented Laurie Anema, Director of Financial Aid, with a retirement gift and thanked her for her years of service to the college and its students since 1988.
6.2 Presentation to Donald Arnold On behalf of the Board of Trustees and the administration, Mr. Coleman presented Donald Arnold, Senior Applications Developer, with a retirement gift and thanked him for his 16 years of service to the college. 6.3 Presentation to Gail Howard On behalf of the Board of Trustees and the administration, Mrs. Murphy presented Gail Howard, Professor of Nursing, with a retirement gift and thanked her for her more than 20 years of service to the college and its students. 6.4 Presentation to Maureen Mackey Dr. Jenkins reported that Maureen Mackey was unable to attend this evening, but she was publicly wished well in her retirement.
5
Minutes of the Regular Meeting of June 17, 2015 Page 3
6.5 Presentation to Beth Reis On behalf of the Board of Trustees and the administration, Mrs. Wagner presented Beth Reis, Director of Institutional Research and Planning, with a retirement gift and thanked her for her 29 years of service to the college. 6.6 President’s Report
� ICCTA Award Nominees
o Business/Industry Partnership – Al Lewis, Dean, Corporate, Community and Continuing Education, introduced Greg Glotzbach, of UPS. UPS was a nominee for the ICCTA Business and Industry Partnership Award. On behalf of the Board, Mr. Murphy congratulated Mr. Glotzbach and UPS for this nomination in recognition of the collaboration between UPS and the college; a photo was also taken.
o Student Essay – Dr. Margaret Lehner, Vice President of Institutional Advancement, introduced Michelle Jones-Raiz, who is the Moraine Valley winner of the 2015 Paul Simon Student Essay Contest for her essay on “How Community College Has Changed My Life.” On behalf of the Board, Ms. O’Sullivan congratulated Ms. Jones-Raiz for her achievements; a photo was also taken.
� Health, Fitness & Recreation Center (HFRC) – Mike Schneider, Director of Campus Recreation, provided a report on the Health, Fitness & Recreation Center’s first year of operation since opening in March of 2014. He shared information about the growth in memberships during the year —from 1457 in September of 2014 to 2210 in spring of 2015. He also shared a breakdown of those memberships, including community members (1560), families (365), and staff (285). He shared that the goal is for 2800 memberships by the end of fiscal year 2016. He outlined some of the facility’s popular programs, including learning to swim, the summer camp for kids, personal fitness training, and group fitness classes. The center has employed more than 100 students since its opening, and a free FitRec app was launched in March 2015, providing easy access to information about facility hours, classes, and announcements about the HFRC.
Dr. Jenkins reminded the Board about the Board Retreat scheduled for Saturday at 8 a.m. and the GED graduation, scheduled for June 23rd in the Moraine Rooms. She thanked the Board members who attended the groundbreaking for the Student Success Center just before the Board meeting, and shared with the Board a revision to Agenda Item 10.1-1 for their consideration.
6
Minutes of the Regular Meeting of June 17, 2015 Page 4
VII. COMMUNICATIONS 7.1 Letter from Susan and Robert Rheinheimer re MVCC Chorale (Nicholas Thomas)
7.2 Letter from Forrest Miller re MVCC Baseball Team and Coaches 7.3 Illinois Certification Board Successful Site Evaluation for Addictions Studies Program
VIII. FINANCIAL STATEMENT 8.1 Treasurer's Report
Treasurer's Report showing an ending balance of $ $159,894,030.35 will be filed for audit. (DOCUMENT A - SUPPLEMENT TO MINUTES)
8.2 Budget Report
(DOCUMENT B - SUPPLEMENT TO MINUTES) CONSENT AGENDA (IX – XII): It was moved by Mr. Coleman and seconded by Mrs. Wagner to approve the following consent agenda items: IX. WARRANTS
Mr. Sterkowitz read the warrant summaries as presented to the Board. 9.1 Account Expenditure Summaries
9.2 Education Fund $8,304,994.22 9.3 Operation & Maintenance Fund 1,076,866.00 9.4 Operation & Maintenance Fund (Restricted) 1,401,876.86 9.5 Bond & Interest Fund 3,640,196.01 9.6 Auxiliary Enterprise Fund 768,677.84 9.7 Grants & Contracts Fund 495,459.24 9.7A College Activity Clubs 31,208.04 9.8 Restricted Purpose Fund 13,432.28 9.9 Federal Fund 186,226.43 9.9B Tort & Audit 2,367.49 9.9C Working Cash Fund -0- (DOCUMENT C - SUPPLEMENT TO MINUTES)
7
Minutes of the Regular Meeting of June 17, 2015 Page 5
X. REPORT OF PERSONNEL
Chairman Murphy publicly identified the nature of the agenda items contained in the Report of Personnel.
10.1-1 Full-Time (revised)
Donald Allen - Departmental Assistant, Articulation/Transfer Information – effective 6/22/15 Carissa Davis - Director of Financial Aid, Financial Aid - effective: 6/22/15 Peter Keep - Instructor, Mathematics, Science, Business & Computer Technology - effective 8/10/15 Denise Kreuter - Instructor, Nursing, Career Programs - effective 8/10/15 Alan Myricks – Custodian, Campus Operations - effective 7/6/15 Michelle Stewart - Police Officer, Police Department - effective 6/22/15 Himanshu Verma - Instructor, Physics, Science, Business & Computer Technology - effective 8/10/15 William Wolfe II - Instructor, Information Security, Science, Business & Computer Technology - effective 8/10/15
(DOCUMENT D - SUPPLEMENT TO MINUTES) 10.1-2 Part-Time/Supplemental/Other (DOCUMENT E - SUPPLEMENT TO MINUTES) 10.1-3 Salary Revisions None.
10.1-4 Leave of Absence
Alice Adeszko - P.T. Police Officer, Police Department - L.O.A. (FMLA) 8/4/15-9/26/15 Torrance Smith - Assistant Technical Director, Fine & Performing Arts Center - L.O.A. (FMLA) 6/24/15-9/15/15 Claudia Tripoli - Assistant Professor, Radiologic Technology, Career Programs - L.O.A. (FMLA) 4/20/15-5/15/15
(DOCUMENT F - SUPPLEMENT TO MINUTES) 10.1-5 Resignations/Terminations
8
Minutes of the Regular Meeting of June 17, 2015 Page 6
Barbara Nowak-O’Brien - Police Officer, Police Department – resignation effective 5/29/15
(DOCUMENT G - SUPPLEMENT TO MINUTES)
10.1-5(a) Retirement – Administrative & Professional Staff Gloria Coughlin - Athletic Success Coordinator – retirement effective 8/31/15 (DOCUMENT H - SUPPLEMENT TO MINUTES) 10.1-5(b) Retirement – Faculty Toula Karnavas Associate Professor, Developmental Communications – retirement effective 12/31/15 (DOCUMENT I - SUPPLEMENT TO MINUTES)
10.1-6 Reclassifications (Promotions, Transfers, Corrections, etc.)
Samuel Chen – from Associate Professor, Biology, Science, Business & Computer Technology to Professor - effective Academic Year 2015-2016 Paula DeAnda-Shah – from Instructor, Developmental Mathematics, Learning Enrichment & College Readiness to Assistant Professor - effective Academic Year 2015-2016 Rosemary Deneen – from Instructor, Culinary Arts, Science, Business & Computer Technology to Assistant Professor - effective Academic Year 2015-2016 Gail Ditchman – from Assistant Professor, Education, Liberal Arts to Associate Professor - effective Academic Year 2015-2016 Rita Ferriter – from Instructor, Reading, Learning Enrichment and College Readiness to Assistant Professor - effective Academic Year 2015-2016 Ericka Hamilton – from Assistant Professor, Psychology, Liberal Arts to Associate Professor - effective Academic Year 2015-2016 Irronda Harrington – from Coordinator, MV Education Center at Blue Island to Director of Academic Outreach - effective 6/22/15 Alison Lacny – from Associate Professor, Sociology, Liberal Arts to Professor effective Academic Year 2015-2016 James McIntyre - Assistant Professor, History, Liberal Arts to Associate Professor - effective Academic Year 2015-2016 Jonathon Miller – from Server Administrator, Information Technology to Microsoft SQL DBA & Systems – effective 6/22/15 Joseph Mullarkey – from Assistant Professor, Librarian to Associate Professor effective Academic Year 2015-2016
9
Minutes of the Regular Meeting of June 17, 2015 Page 7
Scott Murdoch – from Associate Professor, Biology, Science, Business & Computer Technology to Professor - effective Academic Year 2015-2016 Laura Murray – from Operations Clerk, Information Technology to Secretary II – effective 7/1/15 Kevin Navratil – from Assistant Professor, Political Science, Liberal Arts to Associate Professor - effective Academic Year 2015-2016 Mark O’Donnell – from P.T. Police Officer, Police Department to F.T. Police Officer - effective 6/22/15 Kevin Scalzo – from Applications Support Specialist, Information Technology to Applications Developer - effective 6/22/15 Amanda Sidorowicz –Digital Media Coordinator, Information Technology – Salary Grade Change - effective 6/22/15 Lampros Tzimas – from Instructor, Culinary Arts, Science, Business & Computer Technology to Assistant Professor - effective Academic Year 2015-2016 Lisa Vladika – from Assistant Professor, Mathematics, Science, Business & Computer Technology to Associate Professor - effective Academic Year 2015-2016 Nancy Woodard – from Associate Professor, Information Management Systems, Science, Business & Computer Technology to Professor – effective Academic Year 2015-2016
(DOCUMENT J - SUPPLEMENT TO MINUTES) XI. UNFINISHED BUSINESS None. XII. NEW BUSINESS
Chairman Murphy publicly identified the nature of the agenda items contained in New Business.
12.1 Review of Closed Session Written Minutes and Audio Tapes
It is recommended that the written minutes of the closed sessions held on November 12, 2014; February 18, 2015; March 18, 2015; and April 15, 2015 be released. Additionally, it is recommended that the audio tapes of the June 19, 2013 closed session meeting be destroyed.
(DOCUMENT K - SUPPLEMENT TO MINUTES) 12.2 Board Policies re Human Resources (7000) (second reading)
10
Minutes of the Regular Meeting of June 17, 2015 Page 8
It is recommended that the Board of Trustees approve the suggested actions dealing with Board Policies concerning Human Resources.
(DOCUMENT L - SUPPLEMENT TO MINUTES) 12.3 Board Policy 3514 re Organization and Administration of the College/ Sales and Solicitations (second reading)
It is recommended that the Board of Trustees approve the suggested actions dealing with Board Policy #3514.
(DOCUMENT M - SUPPLEMENT TO MINUTES) 12.4 Board Policy 1400 re Bylaws of the Board/Amendment of Bylaws and Board Policies (second reading)
It is recommended that the Board of Trustees approve the suggested actions dealing with Board Policy #1400.
(DOCUMENT N - SUPPLEMENT TO MINUTES) 12.5 Metropolitan Alliance of Police Contract
It is recommended that the Board of Trustees approve the Metropolitan Alliance of Police contract for the period July 1, 2015 through June 30, 2018.
(DOCUMENT O - SUPPLEMENT TO MINUTES) 12.6 2017 Resource Allocation Management Plan (RAMP) Projects
It is recommended that the Board of Trustees approve the Resource Allocation Management Plan (RAMP), which consists of two projects: Renovation of Buildings A, B, & L/Health Careers Center (Priority #1), and Classroom Building (Priority #2). Further, it is recommended that the Board of Trustees authorize the administration to submit the RAMP documents to the Illinois Community College Board.
(DOCUMENT P - SUPPLEMENT TO MINUTES) 12.7 Statement of Final Completion: Building A Roofing
It is recommended that the Board of Trustees approve the Statements of Final Completion for the above-named project.
(DOCUMENT Q - SUPPLEMENT TO MINUTES)
11
Minutes of the Regular Meeting of June 17, 2015 Page 9
12.8 Treasurer’s Bond Renewal FY16
It is recommended that the Board approve the renewal of the Treasurer’s Bond for fiscal year 2016 for $23,000,000 at a cost of $15,639.00 from The Hartford Insurance Company.
(DOCUMENT R - SUPPLEMENT TO MINUTES) 12.9 Resolution Authorizing the Transfer of Certain Funds from the Education Fund to the Operations and Maintenance Restricted General Fund for Purposes of Capital Project Funding – Building L Parking Lot Resurface
Resolution authorizing the transfer of certain funds from the Education Fund to the Operations and Maintenance Restricted - General Fund for purposes of capital project funding for Building L parking lot resurfacing.
(DOCUMENT S - SUPPLEMENT TO MINUTES) 12.10 Resolution Authorizing the Transfer of Certain Funds from the Education Fund to the Operations and Maintenance Restricted General Fund for Purposes of Capital Project Funding – Blue Island Education Center Renovations
Resolution authorizing the transfer of certain funds from the Education Fund to the Operations and Maintenance Restricted - General Fund for purposes of capital project funding for Blue Island Education Center renovations.
(DOCUMENT T - SUPPLEMENT TO MINUTES) 12.11 Resolution Authorizing the Transfer of Certain Funds from the Education Fund to the Operations and Maintenance Restricted General Fund for Purposes of Capital Project Funding – College Wireless System Upgrades and Purchases
Resolution authorizing the transfer of certain funds from the Education Fund to the Restricted Purposes – Technology Fund for future purchases and upgrades to the college’s wireless systems.
(DOCUMENT U - SUPPLEMENT TO MINUTES)
12.12 Affiliation Agreement with Midwest Primary Care (Medical Assistant)
12
Minutes of the Regular Meeting of June 17, 2015 Page 10
It is recommended that the Board of Trustees approve the affiliation agreement with Midwest Primary Care for the Medical Assistant program.
(DOCUMENT V - SUPPLEMENT TO MINUTES) 12.13 Affiliation Agreement with Advocate Health & Hospital Corporation d/b/a Advocate South Suburban Hospital (Phlebotomy, Respiratory Therapy, Sleep Technology)
It is recommended that the Board of Trustees approve the affiliation agreement with Advocate Health & Hospital Corporation d/b/a Advocate South Suburban Hospital for the Phlebotomy, Respiratory Therapy, and Sleep Technology programs. (DOCUMENT W - SUPPLEMENT TO MINUTES)
12.14 Program Addendum to Affiliation Agreement with Dr. Andrew and Dr. Lubomyra Kazaniwskyj (Medical Assistant)
It is recommended that the Board of Trustees approve the program addendum to affiliation agreement with Dr. Andrew and Dr. Lubomyra Kazaniwskyj for Medical Assistant.
(DOCUMENT X - SUPPLEMENT TO MINUTES) 12.15 First Amendment to Affiliation Agreement with Ann & Robert H. Lurie Children’s Hospital of Chicago (Health Information Technology)
It is recommended that the Board of Trustees approve the first amendment to affiliation agreement with Ann & Robert H. Lurie Children’s Hospital of Chicago for the Health Information Technology program.
(DOCUMENT Y - SUPPLEMENT TO MINUTES)
12.16 Affiliation Agreement with Blue Island Hospital Company LLC d/b/a MetroSouth Medical Center (Radiology)
It is recommended that the Board of Trustees approve the affiliation agreement with Blue Island Hospital Company LLC d/b/a MetroSouth Medical Center for the Radiology program.
(DOCUMENT Z - SUPPLEMENT TO MINUTES) 12.17 Affiliation Agreement with Palos Community Hospital (Basic Nurse Assistant, Nursing, Emergency Medical Technician/Services, Health Information Technology, Phlebotomy, Radiology, Respiratory Therapy)
13
Minutes of the Regular Meeting of June 17, 2015 Page 11
It is recommended that the Board of Trustees approve the affiliation agreement with Palos Community Hospital for the Basic Nurse Assistant, Nursing, Emergency Medical Technician Services, Health Information Technology, Phlebotomy, Radiology, and Respiratory Therapy programs.
(DOCUMENT AA - SUPPLEMENT TO MINUTES) 12.18 Affiliation Agreement with Silver Cross Hospital (Nursing, Phlebotomy)
It is recommended that the Board of Trustees approve the affiliation agreement with Silver Cross Hospital for the Nursing and Phlebotomy programs.
(DOCUMENT BB - SUPPLEMENT TO MINUTES)
12.19 Ring Road Rehabilitation Bid
Whereas J&R 1st in Asphalt, Inc, of Hickory Hills, Illinois, is the lowest responsible and responsive bidder, it is recommended that the Board of Trustees award this bid and authorize the issuance of a purchase order in the amount of $286,740.00 for the Ring Road Rehabilitation Bid.
(DOCUMENT CC - SUPPLEMENT TO MINUTES) 12.20 Refuse and Recycling Bid
Whereas, Republic Services, of Crestwood, Illinois is the lowest responsible bidder meeting all specifications, it is recommended that the Board of Trustees award this bid to Republic Services, in the specified yearly amounts over a 3-year period, 2015-2018, for refuse and recycling removal: 2015-2016 $ 31,603.10 2016-2017 $ 32,235.17 2017-2018 $ 32,879.87 Total 3- Year Bid $ 96,718.14
(DOCUMENT DD - SUPPLEMENT TO MINUTES)
ROLL CALL VOTE TAKEN on Consent Agenda Items 9.1, 9.2, 9.3, 9.4, 9.5, 9.6, 9.7, 9.7A, 9.8, 9.9, 9.9B, and 9.9C; 10.1-1, 10.1-2, 10.1-3, 10.1-4, 10.1-5, 10.1-5(a), 10.1-5(b), and 10.1-6; and 12.1, 12.2, 12.3, 12.4, 12.5, 12.6, 12.7, 12.8, 12.9, 12.10, 12.11, 12.12, 12.13, 12.14, 12.15, 12.16, 12.17, 12.18, 12.19, and 12.20:
14
Minutes of the Regular Meeting of June 17, 2015 Page 12
Yes: Coleman, Hastings, M. Murphy, S. Murphy, O’Sullivan, Wagner, J. Murphy Student Advisory: Absent Motion carried. XIII. MISCELLANEOUS None. XIV. AUDIENCE PARTICIPATION None. XV. ADJOURNMENT The meeting adjourned at 7:00 PM.
15
APPROVED MORAINE VALLEY COMMUNITY COLLEGE 9000 West College Parkway Palos Hills, IL 60465 The Governing Board of Moraine Valley Community College, District No. 524, Special Meeting, was held on Saturday, June 20, 2015, in the Board Room D219, 9000 West College Parkway, Palos Hills, Illinois 60465. Public notice was given pursuant to the Open Meetings Act Section 42.02 (attached). I. CALL TO ORDER
The meeting was called to order by Chairman Joseph Murphy at 8:15 AM.
II. ROLL CALL Present: Joseph Murphy, Chairman; John Coleman; Kimberly Hastings;
Michael Murphy; Susan Murphy; Eileen O’Sullivan; Sandra S. Wagner; Karim Awwad, Student Trustee (via Skype)
III. GENERAL DISCUSSION OF MATTERS RELATING TO THE SHORT- AND LONG-TERM FUTURE OF THE COLLEGE
John Murphey, College Attorney, reviewed with the Board information regarding the Board’s legal accountability, including purposes for executive/closed sessions, Open Meetings Act, bylaws, policies, and the college Foundation. There was consensus that the Board would like to see Foundation updates shared through the president’s monthly Board memo. The Board was provided information by Ed Maloney, MJS Associates, on current legislative issues and the interaction of trustees and legislators. The Board was provided information by Michael Monaghan, Executive Director, Illinois Community College Trustees Association, regarding trustee responsibilities and the status of higher education in the state budget. Information regarding financial resources and budgeting and the college Facilities Master Plan was shared with the Board. The Board will continue to be updated on these topics.
IV. ADJOURNMENT The meeting adjourned at 1:12 PM.
16
Agenda Item 5.0 September 16, 2015
BOARD REPORTS AND/OR REQUESTS 5.1 Student Trustee Report - Awwad Verbal
17
Agenda Item 6.0
September 16, 2015 REPORTS OF ADMINISTRATION 6.1 President’s Report Verbal
• Year in Review Video • Palos Hills 2015 Beautification Award
18
Agenda Item 7.0 September 16, 2015
COMMUNICATIONS 7.1 Letter from AARP Foundation re Back to Work 50+ Program (Lisa Bly) Enclosed 7.2 Letter from Illinois Community College Board re Approval for Associate
in General Studies Degree Enclosed 7.3 Letter from Palos Hills Community Resource & Recreation Department
re 2015 Beautification Award Enclosed
19
From: Strauss, Lori Sent: Thursday, August 20, 2015 To: Jenkins, Sylvia Cc: Bly, Lisa M.; Peggy Walton Subject: BACK TO WORK 50+ at MVCC- Appreciation
Dear Dr. Jenkins,
Please allow me to thank you and your faculty and staff for the excellent work
being accomplished through BACK TO WORK 50+ at Moraine Valley Community
College (BTW50+ @ MVCC) through our collaboration.
I had the privilege of making a site visit last week with our AACC Program
Director, Peg Walton, to Palos Hills and Blue Island. It was already obvious
through the program metrics that Lisa Bly and her staff are doing an excellent job
of serving the target population. And, last week we had were able to observe
BTW50+ @ MVCC in action and speak to a cohort of participants. It is rewarding
to see lives being changed, people obtaining employment through the efforts of
BTW50+ @ MVCC.
I particularly want to commend Lisa Bly for her leadership of this initiative. She
created a successful program process that has become a model for subsequent
iterations of BACK TO WORK 50+ and, specifically became the framework for
AARP Foundation's successful grant application to the Corporation for National
and Community Service for a Social Innovation Fund grant. She is a leader among
her peers in the BTW50+ national network.
On behalf of AARP Foundation, thank you for the strong partnership we have
formed with MVCC to support upskilling and re-employing the 50+
population. We look forward to future work together.
Sincerely,
Lori
Lori Strauss, BACK TO WORK 50+ Program Manager Income Impact Area AARP Foundation 601 E ST., NW Washington, DC 20049 (202) 434-2054
20
21
22
(TREAS1/2D) AGENDA ITEM NO. 8.1 SEPTEMBER 16, 2015
MORAINE VALLEY COMMUNITY COLLEGE COMMUNITY COLLEGE DISTRICT NO. 524 TREASURER'S REPORT MONTH ENDED AUGUST 31, 2015
BEGINNING ENDINGFUND BALANCE RECEIVED DISBURSED BALANCE
EDUCATION FUND $44,596,360.21 $9,859,233.64 $6,239,847.45 $48,215,746.40 OPERATION & MAINT FUND 7,599,942.63 1,932,098.65 1,416,487.78 8,115,553.50 OPERATION & MAINT (RESTR.) 20,218,604.82 777,400.67 280,881.63 20,715,123.86 AUXILIARY FUNDS 8,214,488.08 2,323,176.89 1,692,669.00 8,844,995.97 RESTRICTED PURPOSE FUNDS 24,985,078.94 822,245.55 742,435.57 25,064,888.92 BOND & INTEREST FUND 53,297,320.53 1,842,397.46 0.00 55,139,717.99 TRUST & AGENCY FUNDS 138,038.91 2,327.19 8,137.05 132,229.05 TOTAL $159,049,834.12 $17,558,880.05 $10,380,458.48 $166,228,255.69
ENDING BALANCE REPRESENTED BY:
PETTY CASH & CHANGE FUNDS $23,400.00FIRST MERIT BANK CHECKING ACCT 1,032,229.05STANDARD BANK & TRUST CHECKING ACCT 8,120,446.01FIRST MERIT BANK MONEY MARKET 1,002,977.82IL METROPOLITAN INVESTMENT FUND MONEY MARKET 6,350,794.11IL SCHOOL DIST LIQUID ASSEST FUND MONEY MARKET 5,103,968.19SHORT TERM INVESTMENTS VARIOUS 61,821,680.01LONG TERM INVESTMENTS VARIOUS 82,772,760.50 TOTAL $166,228,255.69
23
AGENDA ITEM NO. 9.1SEPTEMBER 16, 2015
ACCOUNT EXPENDITURE SUMMARIES
AGENDA ITEM FUND AMOUNT
9.2 EDUCATION FUND $6,239,847.45
9.3 OPERATION & MAINTENANCE FUND 1,416,487.78
9.4 OPERATION & MAINTENANCE (RESTR) 280,881.63
9.5 BOND & INTEREST FUND 0.00
9.6 AUXILIARY ENTERPRISE FUND 1,692,669.00
9.7 GRANTS & CONTRACTS FUND 209,463.10
9.7a COLLEGE ACTIVITY CLUBS 8,137.05
9.8 RESTRICTED PURPOSE FUND 45,141.20
9.9 FEDERAL FUND 22,691.27
9.9b TORT & AUDIT 465,140.00
9.9c WORKING CASH FUND 0.00
TOTAL $10,380,458.48
24
Agenda Item No. 10.0 September 16, 2015
10.0 R E P O R T S OF P E R S O N N E L
10.1-1 Full Time Enclosed 10.-1(a) Second Year Contract for Enclosed Bargaining Unit Member
10.1-2 Part Time/Supplemental/Other Enclosed 10.1-3 Salary Revisions None
10.1-4 Leave of Absence (LOA) Enclosed 10.1-5 Resignations/Terminations Enclosed 10.1-5(a) Retirement – Administrative & Professional Staff Enclosed 10.1-6 Reclassifications Enclosed
(Promotions, Transfers, Corrections, Etc.)
25
Agenda Item No. 10.1-1
September 16, 2015 S U B J E C T R E P O R T – Full Time Thomas Houlihan Maintenance Mechanic III Campus Operations Effective: 10/5/15 Maureen Pylman Assistant Director, Institutional Research & Planning Effective: 10/5/15 -------------------------------------------------------------------------------------------------------------------------- R E C O M M E N D E D A C T I O N That the above be employed at the indicated salary conditional upon receipt of a drug screening and a background check from the State of Illinois.
26
Agenda Item No. 10.1-1(a) September 16, 2015
Second-Year Contract for Bargaining Unit Member
Pursuant to the Board action of February 18, 2015, approving a probationary period extension of six months, the following employee is now being recommended to be given a contract for the 2015-2016 academic year. Jennene Fields Physics --------------------------------------------------------------------------------------------------------------------- R E C O M M E N D E D A C T I O N That the Board of Trustees approve the award of a contract for the 2015-2016 academic year for the above-named individual.
27
Agenda Item No. 10.1-4 September 16, 2015 S U B J E C T R E P O R T – Leave of Absence (LOA) Daniel Cristman Academic Advisor L.O.A. (FMLA) Academic Advising Center Intermittent 8/13/15-8/12/16 Brittany Menta Academic Services Specialist L.O.A. (FMLA) Academic Services 9/16/15-3/1/16 Leann Murphy Secretary II L.O.A. (FMLA) Career Programs 10/8/15-10/30/15 Janet Polson Travel Manager L.O.A. (FMLA) Purchasing Intermittent 8/12/15-8/11/16 --------------------------------------------------------------------------------------------------------- R E C O M M E N D E D A C T I O N That the above leaves be granted.
28
Agenda Item No. 10.1-5 September 16, 2015 S U B J E C T R E P O R T - Resignations/Terminations Tatiana Clark Financial Aid Expeditor Resignation: Financial Aid Effective: 9/8/15 Alberto Fernandez Departmental Assistant Resignation: Academic Outreach Effective: 9/8/15 Joseph Remiasz Admissions Recruiter Resignation: Admissions & Recruitment Effective: 9/18/15 ------------------------------------------------------------------------------------------------------------------------ R E C O M M E N D E D A C T I O N That the above be approved as presented.
29
Agenda Item No. 10.1-5(a) September 16, 2015
Retirement – Administrative & Professional Staff
The following employees have submitted a notice of retirement per date listed:
Mary Louise Griffin Director of Registration 9/18/15
and Records
Susan Linn Executive Director of the 9/15/15 Foundation Yvonne Miller Manager of User Support 12/31/15
Services
--------------------------------------------------------------------------------------------------------------------- R E C O M M E N D E D A C T I O N It is recommended that the requests for retirement be approved as presented.
30
Agenda Item No. 10.1-6
September 16, 2015
S U B J E C T R E P O R T – Reclassifications (Promotions, Transfers, Etc.)
Name Present Position Action Taken
Steven Daddona F.T. Police Officer Reclassified to:
Police Department P.T. Police Officer
Effective: 9/21/15
Michelle Furlow Instructor, Criminal Justice
Career Programs
Pursuant to the terms of the Negotiated
Agreement, promoted to
Assistant Professor
Effective: Academic Year 2015-2016
Sumeet Singh Assistant Instructor, Advisor Pursuant to the terms of the Negotiated
Counseling & Advising Agreement, promoted to
Instructor
Effective: Academic Year 2015-2016
David Termunde Student Success Industry
Outreach Coordinator
Science, Business & Computer
Technology
Reclassified to:
Student Success/IT Connect Project
Coordinator
Effective: 10/1/15
----------------------------------------------------------------------------------------------------------------
R E C O M M E N D E D A C T I O N
That the above be approved as presented.
Agenda Item 12.0 September 16, 2015
NEW BUSINESS *12.1 FY2016 Budget Enclosed *12.2 Holiday Schedule Enclosed *12.3 Affiliation Agreement with Ingalls Memorial Hospital (Respiratory
Therapy) Enclosed *12.4 Affiliation Agreement with Serenity House (Addications Studies) Enclosed *12.5 Affiliation Agreement with Edward Hospital (Phlebotomy) Enclosed
32
Agenda Item 12,1 September 16, 2015 HOLIDAY SCHEDULE According to the Agreement with the Support Staff Association, Christmas Day plus one additional day and New Year’s Day plus one additional day are holidays. The following schedule is recommended:
Monday, December 21 - College Closed Tuesday, December 22 - College Closed
Wednesday, December 23 - College Closed Thursday, December 24 - Additional Day
Friday, December 25 - Holiday Observed Monday, December 28 - College Closed Tuesday, December 29 - College Closed Wednesday, December 30 - College Closed Thursday, December 31 - Additional Day
Friday, January 1 - Holiday Observed
Monday, January 4 - College Reopens Recommended Action: It is recommended that the Board of Trustees adopt the holiday schedule and authorize that the college be closed from the end of business on Friday, December 18, 2015 through Friday, January 1, 2016.
33
Agenda Item 12.2 September 16, 2015
FY 2016 BUDGET Recommended Action: It is recommended that the Board of Trustees adopt the FY 2016 Budget.
34
Annual Budget for Fiscal Year 2016
STATE OF ILLINOIS
COMMUNITY COLLEGE DISTRICT 524
9000 West College Parkway
Moraine Valley Community College
Palos Hills
35
Gen
eral
Spec
ial R
even
uePu
blic
Build
ing
O
pera
tions
Com
mis
sion
Liab
ility
,an
dO
pera
tions
&R
estri
cted
Prot
ectio
n,Ed
ucat
ion
Mai
nten
ance
Mai
nten
ance
Purp
oses
Audi
t&
Settl
emen
tFu
ndFu
ndFu
ndFu
ndFu
ndFu
nd
Begi
nnin
g Ba
lanc
e40
,831
,600
6,
492,
019
-
22,6
34,6
30
132,
553
1,
899,
100
Budg
eted
Rev
enue
s82
,141
,364
12
,975
,665
-
34
,682
,103
99
,000
602,
276
Budg
eted
Exp
endi
ture
s79
,565
,641
13
,095
,665
-
35
,799
,104
99
,000
707,
276
Budg
eted
Tra
nsfe
rs fr
om(to
) Oth
er F
unds
(2,5
75,7
23)
12
0,00
0
-
(120
,000
)
-
-
Budg
eted
End
ing
Bala
nce
40,8
31,6
00
6,49
2,01
9
-
21
,397
,629
13
2,55
3
1,79
4,10
0
Pro
prie
tary
Deb
t Ser
vice
Cap
ital P
roje
cts
Fund
Publ
icO
pera
tions
Bond
and
Build
ing
and
Mai
nten
-Bu
ildin
gAu
xilia
ryIn
tere
stC
omm
issi
onan
ce F
und
Bond
Pro
ceed
sEn
terp
rises
Fund
Ren
tal F
und
(Res
trict
ed)
Fund
Fund
Begi
nnin
g Ba
lanc
e51
,205
,843
-
19
,113
,371
-
8,
754,
537
Budg
eted
Rev
enue
s8,
965,
454
-
4,32
1,68
8
-
10
,544
,715
Budg
eted
Exp
endi
ture
s10
,400
,491
-
14
,238
,691
-
12
,949
,034
Budg
eted
Tra
nsfe
rs fr
om(to
) Oth
er F
unds
1,85
1,07
0
-
(1
,851
,070
)
-
2,57
5,72
3
Budg
eted
End
ing
Bala
nce
51,6
21,8
76
-
7,34
5,29
8
-
8,
925,
941
The
Offi
cial
Bud
get w
hich
is a
ccur
atel
y su
mm
ariz
ed in
this
doc
umen
t was
app
rove
d by
the
Boar
d of
Tru
stee
s on
Dat
e
ATTE
ST: _
____
____
____
____
____
____
____
____
____
____
____
____
__Se
cret
ary,
Boa
rd o
f Tru
stee
s
SUM
MAR
Y O
F FI
SCAL
YEA
R 2
016
BUD
GET
BY
FUN
D
36
SUMMARY OF FISCAL YEAR 2016 ESTIMATED REVENUES
Operations Public Building and Commission Total
Education Maintenance Operations and OperatingOPERATING REVENUES BY SOURCE Fund Fund Maintenance Fund Funds
Local GovernmentLocal Taxes 20,098,708 7,013,667 - 27,112,375 Corporate Personal Property
Replacement Taxes 1,328,486 - - 1,328,486 Chargeback Revenue 28,000 - - 28,000 Other (List) - - - -
TOTAL LOCAL GOVERNMENT 21,455,194 7,013,667 - 28,468,861
State GovernmentICCB Base Operating Grants 1,976,749 5,930,248 - 7,906,997 ICCB Equalization Grants 2,898,288 - - 2,898,288 ICCB-Career and Technical Education 569,825 - - 569,825 ICCB-Adult Education - - - - Other (List): 6,600 - - 6,600
TOTAL STATE GOVERNMENT 5,451,462 5,930,248 - 11,381,710
Federal GovernmentDept. of Education - - - - Dept. of Labor - - - - Dept. of Health and Human
Services - - - - Other (List) - - - -
TOTAL FEDERAL GOVERNMENT - - - -
Student Tuition and FeesTuition 49,680,008 - - 49,680,008 Fees 3,568,000 - - 3,568,000 Other Student Assessments - - - -
TOTAL TUITION AND FEES 53,248,008 - - 53,248,008
Other SourcesSales and Service Fees 1,457,700 - - 1,457,700 Facilities Revenue 5,000 - - 5,000 Investment Revenue 185,000 26,750 - 211,750 Nongovernmental Grants 2,000 - - 2,000 Other (List): Library Fines 7,000 - - 7,000
Indirect Cost Recoveries 330,000 5,000 - 335,000 Net Interfund Transfer - 120,000 - 120,000
TOTAL OTHER SOURCES 1,986,700 151,750 - 2,138,450
TOTAL 2016 BUDGETED REVENUE 82,141,364 13,095,665 - 95,237,029
Less Nonoperating Items*Tuition Chargeback Revenue 28,000 - - 28,000 Instructional Service
Contract Revenue - - - -
ADJUSTED REVENUE 82,113,364 13,095,665 - 95,209,029
*Interdistrict revenues that do not generate related local district credit hours are subtractedto allow for statewide comparisons.
District: Moraine Valley Community College Dist. No: 524 Year Ended 2016
37
SUMMARY OF FISCAL YEAR 2016 OPERATING BUDGETED EXPENDITURES
Operations Public Buildingand Commission Total
Education Maintenance Operation and OperatingFund Fund Maintenance Fund Funds %
BY PROGRAM
Instruction 35,691,108 - - 35,691,108 37.48Academic Support 6,781,189 - - 6,781,189 7.12Student Services 8,962,551 - - 8,962,551 9.41Public Service/Continuing
Education 67,427 - - 67,427 0.07Organized Research - - - - - Auxiliary Services - - - - - Operation & Maint. of Plant - 13,095,665 - 13,095,665 13.75Institutional Support 20,001,966 - - 20,001,966 21.00Scholarships, Student
Grants, and Waivers 8,061,400 - - 8,061,400 8.47
INTERFUND TRANSFERS 2,575,723 - - 2,575,723 2.70
TOTAL 2016 BUDGETEDEXPENDITURES 82,141,364 13,095,665 - 95,237,029 100.00
Less Nonoperating Items*Tuition Chargeback 55,000 - - 55,000 0.06Instructional Service Contracts - - - - 0.00
ADJUSTED EXPENDITURES 82,086,364 13,095,665 - 95,182,029 99.95
BY OBJECT
Salaries 49,511,724 4,149,414 - 53,661,138 56.35Employee Benefits 10,148,528 1,339,067 - 11,487,595 12.06Contractual Services 3,689,586 3,215,303 - 6,904,889 7.25General Materials and Supplies 4,543,937 1,152,196 - 5,696,133 5.98Travel and Conference/
Meeting Expenses 962,779 16,649 - 979,428 1.03Fixed Charges 357,073 17,516 - 374,589 0.39Utilities 79,097 2,207,357 - 2,286,454 2.40Capital Outlay 1,544,517 998,163 - 2,542,680 2.67Other 8,328,400 - - 8,328,400 8.75Provision for Contingency 400,000 - - 400,000 0.42
INTERFUND TRANSFERS 2,575,723 - - 2,575,723 2.70
TOTAL 2016 BUDGETEDEXPENDITURES 82,141,364 13,095,665 - 95,237,029 100.00
Less Nonoperating Items*Tuition Chargeback 55,000 - - 55,000 0.06Instructional Service
Contracts - - - - -
ADJUSTED EXPENDITURES 82,086,364 13,095,665 - 95,182,029 99.94
*Interdistrict expenses that do not generate related local college credit hours are subtracted to allow for statewide comparisons.
38
FISCAL YEAR 2016 BUDGETED EXPENDITURES
EDUCATION FUND Appropriations Totals
INSTRUCTIONSalaries 29,887,617 Employee Benefits 4,293,421 Contractual Services 324,988 General Materials and Supplies 914,245 Travel and Conference/Meeting Expenses 135,733 Fixed Charges 33,700 Utilities - Capital Outlay 101,404 Other - 35,691,108
ACADEMIC SUPPORTSalaries 3,963,205 Employee Benefits 1,088,779 Contractual Services 303,200 General Materials and Supplies 1,064,839 Travel and Conference/Meeting Expenses 167,699 Fixed Charges 43,154 Utilities 313 Capital Outlay 150,000 Other - 6,781,189
STUDENT SERVICESSalaries 6,165,933 Employee Benefits 1,652,959 Contractual Services 304,833 General Materials and Supplies 572,723 Travel and Conference/Meeting Expenses 157,510 Fixed Charges 9,868 Utilities 50 Capital Outlay 98,675 Other - 8,962,551
PUBLIC SERVICE/CONTINUING EDUCATIONSalaries 29,980 Employee Benefits 681 Contractual Services 8,629 General Materials and Supplies 7,570 Travel and Conference/Meeting Expenses 20,567 Fixed Charges - Utilities - Capital Outlay - Other - 67,427
ORGANIZED RESEARCHSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - -
39
FISCAL YEAR 2016 BUDGETED EXPENDITURES
EDUCATION FUND Appropriations Totals
AUXILIARY SERVICESSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - -
OPERATION AND MAINTENANCE OF PLANTSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - -
INSTITUTIONAL SUPPORTSalaries 9,464,989 Employee Benefits 3,112,688 Contractual Services 2,747,936 General Materials and Supplies 1,984,560 Travel and Conference/Meeting Expenses 481,270 Fixed Charges 270,351 Utilities 78,734 Capital Outlay 1,194,438 Other 267,000 Provision for Contingency 400,000 20,001,966
SCHOLARSHIPS, STUDENT GRANTS, AND WAIVERSSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other 8,061,400 8,061,400
INTERFUND TRANSFERS 2,575,723
GRAND TOTAL 82,141,364
40
FISCAL YEAR 2016 BUDGETED EXPENDITURES
OPERATIONS AND MAINTENANCE FUND Appropriations Totals
OPERATION AND MAINTENANCE OF PLANTSalaries 4,149,414 Employee Benefits 1,339,067 Contractual Services 3,215,303 General Materials and Supplies 1,152,196 Travel and Conference/Meeting Expenses 16,649 Fixed Charges 17,516 Utilities 2,207,357 Capital Outlay 998,163 Other - 13,095,665
INSTITUTIONAL SUPPORTSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - Provision for Contingency - -
INTERFUND TRANSFERS -
GRAND TOTAL 13,095,665
41
FISCAL YEAR 2016 BUDGETED EXPENDITURES
PUBLIC BUILDING COMMISSIONOPERATIONS AND MAINTENANCE FUND Appropriations Totals
OPERATION AND MAINTENANCE OF PLANTSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - -
INSTITUTIONAL SUPPORTSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - Provision for Contingency - -
INTERFUND TRANSFERS -
GRAND TOTAL -
42
FISCAL YEAR 2016 BUDGETED REVENUES
OPERATIONS AND MAINTENANCE FUND(Restricted) Revenues Totals
Local Governmental SourcesLocal Taxes 1,475,000 Premium on Bond Issuance - 1,475,000
State Governmental Sources - -
Federal Governmental Sources - -
Other SourcesStudent Tuition and Fees 2,540,000 Sales and Service Fees - Bond Proceeds - Facilities Revenue 87,878 Investment Revenue 53,810 Nongovernmental Gifts, Scholarships, Grants, and Bequests 150,000 Other 15,000 2,846,688
INTERFUND TRANSFERS -
GRAND TOTAL 4,321,688
FISCAL YEAR 2016 BUDGETED EXPENDITURES
OPERATIONS AND MAINTENANCE FUND(Restricted) Appropriations Totals
INSTITUTIONAL SUPPORTSalaries - Employee Benefits - Contractual Services 989,480 General Materials and Supplies 103,603 Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay 13,145,608 Other Expenditures - Provision for Contingency - 14,238,691
INTERFUND TRANSFERS 1,851,070
GRAND TOTAL 16,089,761
43
FISCAL YEAR 2016 BUDGETED REVENUES
BUILDING BOND PROCEEDS FUND Revenues Totals
Local Governmental Sources
State Governmental Sources - -
Federal Governmental Sources - -
Other SourcesSales and Service Fees - Facilities Revenue - Investment Revenue - Nongovernmental Gifts, Grants, and Bequests - Other (Specify) - -
INTERFUND TRANSFERS -
GRAND TOTAL -
FISCAL YEAR 2016 BUDGETED EXPENDITURES
BUILDING BOND PROCEEDS FUND Appropriations Totals
INSTITUTIONAL SUPPORTSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other (Specify) - Provision for Contingency - -
INTERFUND TRANSFERS -
GRAND TOTAL -
44
FISCAL YEAR 2016 BUDGETED REVENUES
AUXILIARY ENTERPRISES FUND Revenues Totals
Student Activity Assessment 726,520 Sales and Service Fees Sources 9,290,622 Facilities Revenue 341,801 Investment Revenue Sources 65,772 Nongovernmental Gifts, Grants,
and Bequests Sources 100,000 Other (Specify) 20,000 10,544,715
INTERFUND TRANSFERS 3,075,723
GRAND TOTAL 13,620,438
FISCAL YEAR 2016 BUDGETED EXPENDITURES
AUXILIARY ENTERPRISES FUND Appropriations Totals
Salaries 3,890,023 Employee Benefits 920,584 Contractual Services 2,554,079 General Materials and Supplies 5,065,155 Travel and Conference/Meeting Expenses 323,108 Fixed Charges 75,567 Utilities 34,000 Capital Outlay - Other (Specify) 86,518 12,949,034
INTERFUND TRANSFERS 500,000
GRAND TOTAL 13,449,034
45
BOND AND INTEREST FUND Revenues Totals
Local Governmental SourcesLocal Taxes 6,377,710 Corporate Personal Property Replacement Taxes (CPPRT) - Chargeback Revenue - Other (Specify) - 6,377,710
State Sources - -
Other SourcesStudent Tuition and Fees - Investment Revenue 2,587,744 Other (Specify) - 2,587,744
INTERFUND TRANSFERS 1,851,070
GRAND TOTAL 10,816,524
BOND AND INTEREST FUND
Appropriations TotalsINSTITUTIONAL SUPPORT
Debt Principal Retirement 4,850,000 Interest (on Bonds) 5,550,491 Other Fixed Charges (Specify) - 10,400,491
INTERFUND TRANSFERS -
GRAND TOTAL 10,400,491
FISCAL YEAR 2016 BUDGETED EXPENDITURES
FISCAL YEAR 2016 BUDGETED REVENUES
46
FISCAL YEAR 2016 BUDGETED REVENUES
PUBLIC BUILDING COMMISSION RENTAL FUND Revenues Totals
Local Governmental SourcesLocal Taxes - Corporate Personal Property Replacement Taxes (CPPRT) - - Chargeback Revenue - Other (Specify) - -
State Sources - -
Other SourcesInvestment Revenue - Other (Specify) - -
GRAND TOTAL -
FISCAL YEAR 2016 BUDGETED EXPENDITURES
PUBLIC BUILDING COMMISSION RENTAL FUND Appropriations Totals
INSTITUTIONAL SUPPORTRental - Facilities - Other Fixed Charges (Specify) - -
GRAND TOTAL -
47
FISCAL YEAR 2016 BUDGETED REVENUES
RESTRICTED PURPOSES FUND Revenues Totals
Local Governmental Sources - -
State Governmental SourcesICCB Workforce Preparation Grants - ICCB P-16 Initative Grant - ICCB Special Populations/Student Success - Other ICCB Grants 787,414 Department of Corrections - ISBE Grants - Department of Veterans Affairs - Illinois Student Assistance Commission 2,700,000 Other Illinois Governmental Sources 161,500 3,648,914
Federal Governmental Sources Department of Education 28,173,664 Department of Labor 912,824 Department of Health and Human Services - Other Federal Governmental Sources 959,007 30,045,495
Other SourcesStudent Tuition and Fees - Sales and Service Fees - Facilities Revenue - Investment Revenue 162,000 Nongovernmental Gifts, Scholarships, Grants, and Bequests 623,553 Other Revenue 202,141 987,694
INTERFUND TRANSFERS -
GRAND TOTAL 34,682,103
48
FISCAL YEAR 2016 BUDGETED EXPENDITURES
RESTRICTED PURPOSES FUND Expenditures Totals
INSTRUCTIONSalaries 1,111,020 Employee Benefits 235,860 Contractual Services 25,791 General Materials and Supplies 115,309 Travel and Conference/Meeting Expenses 32,132 Fixed Charges - Utilities - Capital Outlay - Other 68,312 1,588,424
ACADEMIC SUPPORTSalaries 44,257 Employee Benefits 7,399 Contractual Services 70,800 General Materials and Supplies 15,666 Travel and Conference/Meeting Expenses 37,982 Fixed Charges 200 Utilities - Capital Outlay - Other 30,763 207,067
STUDENT SERVICESSalaries 772,454 Employee Benefits 250,137 Contractual Services 167,980 General Materials and Supplies 47,816 Travel and Conference/Meeting Expenses 102,169 Fixed Charges - Utilities - Capital Outlay - Other 102,242 1,442,798
PUBLIC SERVICE/CONTINUING EDUCATIONSalaries 257,360 Employee Benefits 108,719 Contractual Services 132,514 General Materials and Supplies 48,270 Travel and Conference/Meeting Expenses 20,800 Fixed Charges 500 Utilities - Capital Outlay - Other 79,484 647,647
ORGANIZED RESEARCHSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - -
49
FISCAL YEAR 2016 BUDGETED EXPENDITURES
RESTRICTED PURPOSES FUND Expenditures Totals
AUXILIARY SERVICESSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other - -
OPERATION AND MAINTENANCE OF PLANTSalaries - Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay 90,000 Other - 90,000
INSTITUTIONAL SUPPORTSalaries 73,165 Employee Benefits 6,675 Contractual Services 443,050 General Materials and Supplies 488,150 Travel and Conference/Meeting Expenses 10,000 Fixed Charges 2,500 Utilities - Capital Outlay 368,000 Other 1,600 Provision for Contingency - 1,393,140
SCHOLARSHIPS, STUDENT GRANTS, AND WAIVERSSalaries 255,782 Employee Benefits - Contractual Services - General Materials and Supplies - Travel and Conference/Meeting Expenses - Fixed Charges - Utilities - Capital Outlay - Other 4,045,300
Financial Aid 26,128,946 30,430,028
INTERFUND TRANSFERS 120,000
GRAND TOTAL 35,919,104
50
FISCAL YEAR 2016 BUDGETED REVENUES
AUDIT FUND Revenues Totals
Local Governmental SourcesLocal Taxes 98,800 Chargeback Revenue - Other (Specify) - 98,800
Other SourcesInvestment Revenue 200 Other (Specify) - 200
GRAND TOTAL 99,000
FISCAL YEAR 2016 BUDGETED EXPENDITURES
AUDIT FUND Appropriations Totals
INSTITUTIONAL SUPPORTContractual Services Audit Services 99,000 Consultants - Architectural Services - Maintenance Services - Legal Services - Office Services - Instructional Service Contracts - Other Contractual Services - Other (Specify) - 99,000
GRAND TOTAL 99,000
51
FISCAL YEAR 2016 BUDGETED REVENUES
LIABILITY, PROTECTION, AND SETTLEMENT FUND Revenues Totals
Local Governmental SourcesLocal Taxes 600,676 Chargeback Revenue - Other (Specify) - 600,676
Other SourcesInvestment Revenue 1,600 Other (Specify) - 1,600
GRAND TOTAL 602,276
FISCAL YEAR 2016 BUDGETED EXPENDITURES
LIABILITY, PROTECTION, AND SETTLEMENT FUND Appropriations Totals
INSTITUTIONAL SUPPORTGeneral Liability Insurance 345,000 Workmen's Compensation Insurance 258,860 Unemployment Insurance 100,416 Social Security/Medicare - Contractual Services 3,000 Fixed Charges - 707,276
GRAND TOTAL 707,276
52
SU
MM
AR
Y O
F FY
201
6 A
NTI
CIP
ATE
D R
EV
EN
UE
S
Dis
trict
: M
orai
ne V
alle
y C
omm
unity
Col
lege
Dis
t. N
o. 5
24
Sai
d co
mm
unity
col
lege
's c
urre
nt e
stim
ates
of r
even
ues
antic
ipat
ed fo
r fis
cal y
ear 2
016
are
disp
laye
d be
low
. Th
ese
estim
ates
are
bas
ed o
n th
e be
st in
form
atio
n pr
esen
tlyav
aila
ble
and
may
be
revi
sed
befo
re a
dopt
ion
of th
e fis
cal y
ear 2
016
budg
et.
Chi
ef F
inan
cial
Offi
cer o
f Com
mun
ity C
olle
ge D
istri
ct. #
524
Pro
prie
tary
RE
VE
NU
ES
BY
SO
UR
CE
Gen
eral
Spe
cial
Rev
enue
Deb
t Ser
vice
Cap
ital P
roje
cts
Fund
sP
ublic
B
uild
ing
Liab
ility,
Ope
ratio
nsO
pera
tions
Com
mis
sion
Pro
tect
ion,
Pub
lican
dB
uild
ing
Aux
iliary
and
Ope
ratio
n &
Res
trict
edan
dB
ond
and
Bui
ldin
gM
aint
enan
ceB
ond
Ent
er-
E
duca
tion
Mai
nten
ance
Mai
nten
ance
Pur
pose
sA
udit
Set
tlem
ent
Inte
rest
Com
mis
sion
Fund
Pro
ceed
spr
ises
Fu
ndFu
ndFu
ndFu
ndFu
ndFu
ndFu
ndR
enta
l Fun
d(R
estri
cted
)Fu
ndFu
ndLO
CA
L G
OV
ER
NM
EN
T
Loca
l Tax
es20
,098
,708
7,
013,
667
-
98,8
00
60
0,67
6
6,37
7,71
0
-
1,
475,
000
-
-
Cor
pora
te P
erso
nal P
rope
rtyR
epla
cem
ent T
axes
1,32
8,48
6
-
-
-
-
-
-
-
-
-
-
C
harg
ebac
k/C
ontra
ctua
l Agr
eem
ent
28,0
00
-
-
-
-
-
-
-
-
-
-
O
ther
Loc
al G
over
nmen
t Sou
rces
-
-
-
-
-
-
-
-
-
-
-
STA
TE G
OV
ER
NM
EN
TIC
CB
Gra
nts
5,45
1,46
2
5,
930,
248
-
787,
414
-
-
-
-
-
-
-
D
ept.
Of C
orre
ctio
ns-
-
-
-
-
-
-
-
-
-
-
IS
BE
Gra
nts
-
-
-
-
-
-
-
-
-
-
-
Dep
t. O
f Vet
eran
s A
ffairs
-
-
-
-
-
-
-
-
-
-
-
Ill
inoi
s S
tude
nt A
ssis
tanc
e C
omm
.-
-
-
2,
700,
000
-
-
-
-
-
-
-
O
ther
Sta
te G
over
nmen
t Sou
rces
-
-
-
161,
500
-
-
-
-
-
-
-
FED
ER
AL
GO
VE
RN
ME
NT
Dep
t. of
Edu
catio
n-
-
-
28
,173
,664
-
-
-
-
-
-
-
D
ept.
of L
abor
-
-
-
912,
824
-
-
-
-
-
-
-
D
ept.
of H
ealth
and
Hum
an S
rvs.
-
-
-
-
-
-
-
-
-
-
-
Oth
er F
eder
al G
ovt.
Sou
rces
-
-
-
959,
007
-
-
-
-
-
-
-
STU
DE
NT
TUIT
ION
AN
D F
EE
STu
ition
49,6
80,0
08
-
-
-
-
-
-
-
-
-
-
Stu
dent
Fee
s3,
568,
000
-
-
-
-
-
-
-
2,54
0,00
0
-
-
S
tude
nt A
ctiv
ity A
sses
smen
t-
-
-
-
-
-
-
-
-
-
72
6,52
0
Oth
er S
tude
nt T
uitio
n an
d Fe
es-
-
-
-
-
-
-
-
-
-
-
OTH
ER
SO
UR
CE
SS
ales
and
Ser
vice
s Fe
es1,
457,
700
-
-
-
-
-
-
-
-
-
9,29
0,62
2
B
ond
Pro
ceed
s-
-
-
-
-
-
-
-
-
-
-
Fa
cilit
ies
Rev
enue
5,00
0
-
-
-
-
-
-
-
87
,878
-
341,
801
In
vest
men
t Rev
enue
185,
000
26
,750
-
162,
000
20
0
1,
600
2,58
7,74
4
-
53
,810
-
65,7
72
N
ongo
vt. G
ifts,
Sch
olar
ship
s,G
rant
s, a
nd B
eque
sts
2,00
0
-
-
62
3,55
3
-
-
-
-
150,
000
-
10
0,00
0
Oth
er R
even
ues
337,
000
5,
000
-
202,
141
-
-
-
-
15
,000
-
20,0
00
Inte
rfund
Tra
nsfe
r-
12
0,00
0
-
-
-
-
1,85
1,07
0
-
-
-
3,
075,
723
TOTA
L FY
201
6 A
NTI
CIP
ATE
D R
EV
EN
UE
82,1
41,3
64
13,0
95,6
65
-
34,6
82,1
03
99,0
00
60
2,27
6
10,8
16,5
24
-
4,32
1,68
8
-
13
,620
,438
53