NORTHWEST TECHNICAL INSTITUTE

Similar documents
NORTHWEST TECHNICAL INSTITUTE

NORTHWEST TECHNICAL INSTITUTE

CROWLEY'S RIDGE TECHNICAL INSTITUTE

ALCOHOL/DRUG ABUSE COUNSELORS

SOCIAL WORK LICENSING BOARD

STUDENT LOAN AUTHORITY

STUDENT LOAN AUTHORITY

STATE BOARD OF COLLECTION AGENCIES

DAH - HISTORIC PRESERVATION

ARKANSAS STATE MEDICAL BOARD

DHS - Community Srvs/Nonprofit Support

ARKANSAS BOARD OF EXAMINERS IN COUNSELING

WORKERS' COMPENSATION COMMISSION

AR PUBLIC EMPLOYEE RETIREMENT SYSTEM

DEPARTMENT OF HIGHER EDUCATION

Montana Legislature Education Workshop Learning for Life: Pre-School Through Continuing Education January 10, North Carolina Seamless Education

POLICY ISSUES IN BRIEF

Rider Comparison Packet General Appropriations Bill

HEALTH SERVICES PERMIT AGENCY

Carl Perkins Recipient On site Monitoring Preparation Documentation. FY16 Fiscal Year

Early Administrators of Des Moines Area Community College By Carroll Bennett

FORT HAYS STATE UNIVERSITY

Dennis J. Bona, Ed.D.

Major Criteria For Adult Education Projects in Arkansas

NC General Statutes - Chapter 115C Article 10 1

recommendation #10: develop statewide pathways to industry certification

GENERAL ASSEMBLY OF NORTH CAROLINA SESSION 1989 H 2. HOUSE BILL 320* Committee Substitute Favorable 4/5/89. February 22, 1989

Career Advisory Committee Handbook

LEGISLATIVE RESEARCH COMMISSION PDF VERSION

CHAPTER TWO General Institutional Requirements

Special Programs. Table of Contents

PROJECT REQUEST REPORT UNIVERSITY OF WASHINGTON DATA CENTER

Division of Professional-Technical Education

1+1 Program Review, Fall Semester of 2007 Dr. DJ Champagne, MWDP North Missouri Tech Prep Consortium Director

Mission of the Louisiana Community and Technical College System

State Board of Directors for Community Colleges A.R.S

PRIMARY AND SECONDARY EDUCATION EDUCATIONAL STANDARDS - VOCATIONAL EDUCATION ESTABLISHMENT OF ACADEMIC AND TECHNICAL STANDARDS

San Diego Continuing Education. Student Equity Plan

BOARD OF TRUSTEES MINNESOTA STATE COLLEGES AND UNIVERSITIES BOARD ACTION. Fiscal Years Biennial Operating Budget

Enrolled Copy H.B. 86 UTAH COLLEGE OF APPLIED TECHNOLOGY AMENDMENTS. Chief Sponsor: Ron Bigelow Senate Sponsor: Beverly Ann Evans

Perkins IV, Title I-C Application (& Final Report)

INDIANA STANDARDS FOR CAREER AND TECHNICAL PROGRAMS

Options for Awarding Credit Toward Policy 6116 High School Graduation

EXECUTIVE SUMMARY. A. Planning Process

CLIP (COMPREHENSIVE LEA IMPROVEMENT PLAN)

The Board shall review and approve all district plans and applications for the use of state and/or federal funds supporting CTE.

Arkansas State Board of Nursing Approval Survey for Nursing Education Programs

I. GENERAL BACKGROUND

OZARKA COLLEGE CURRICULUM PROPOSAL. Technical Certificate in Diesel Service Technology

Winston-Salem/Forsyth County Schools EXTERNAL JOB OPPORTUNITIES

Public Policy Update

ST. JOHNS RIVER STATE COLLEGE ADMINISTRATIVE SALARY SCHEDULE

State of Education in Virginia - Policies, Resources and Funding

Executive Summary. Tom P. Haney Technical Center

BOARD POLICY 6178 Page 1 of 5 CAREER TECHNICAL EDUCATION INSTRUCTION EFFECTIVE: OCTOBER 13, 2015 REVISED:

Application to Modify a Recurrent Authorization to Operate

SENATE BILL No. 131 page 2

CARTERET COMMUNITY COLLEGE

DUAL CREDIT IN KENTUCKY. A significant body of research indicates that a high school diploma is not sufficient for

Fall 2014 LACCD District-wide Student Survey Results - Los Angeles Mission College

CTE PROGRAMS WITH MORE THAN ONE SUBJECT AREA (FORMERLY KNOWN AS DIVERSIFIED OCCUPATIONS)

E2SSB H AMD 829 By Representative Stonier WITHDRAWN 03/12/2014

Insurance, Department of

Technical Assistance Paper Offering Career Education Courses in Department of Juvenile Justice Education Programs

Proposal to Change an Academic Program. Bachelor of Manufacturing Management for Online Delivery

Cell: (559) Office: (559) Work:

Division of Florida Colleges Legislative Update Connections Kasongo Butler, Assistant Chancellor Abbey Ivey, Director of Academic Affairs

Personal Information

Dual Enrollment Matthew Bouck Office of Articulation

SPRINGDALE SCHOOL DISTRICT District Status Report for

REGIONAL OCCUPATIONAL PROGRAM Student Programs Division Mather Boulevard, PO Box , Sacramento, CA 95826

Educational Background. Relevant Professional Experience

VIRGINIA. Description of the Formula

W. Burke Royster, Superintendent Greenville County Schools

COMPLIANCE CERTIFICATE

Northern Marianas College Fiscal Year 2013 Operations Budget and Financial Plan

Arkansas Department of Education Rules Governing Procedures For Best Financial Management Practices Review For Public School Districts June 2004

THE FLORIDA COLLEGE SYSTEM BACCALAUREATE PROGRAM APPROVAL PROPOSAL FORMAT

Where is the Class of 2014? Kirkwood Community College. CTE students

Educational Practices Reference Guide. Aligned to the Advance ED Standards for Quality Schools

Dorothy Chappel, Ph.D Nices Hollow Road Phone: Jersey Shore, PA Cell: Employment History

AN ACT relating to computer science programs in public schools. Be it enacted by the General Assembly of the Commonwealth of Kentucky:

PROGRAM REVIEW Southern West Virginia Community and Technical College Programs Without Specialized Accreditation. Summary of Findings

chapter 4 Paying for college 33 Paying for College

(1) Bases the computations for steps 1, 2 and 5 on net enrollment only, eliminating the adjusted enrollment limits;

CERTIFICATION OF ENROLLMENT ENGROSSED SUBSTITUTE HOUSE BILL nd Legislature st Special Session

*HB0282* H.B ONLINE EDUCATION PROGRAM AMENDMENTS. LEGISLATIVE GENERAL COUNSEL Approved for Filing: A.O. Stallings :19 AM

Special Programs. Table of Contents

NORTHEAST IOWA COMMUNITY COLLEGE FY strategic plan _IE.Strategic Plan.

Assembly Bill No. 1 Committee of the Whole THE PEOPLE OF THE STATE OF NEVADA, REPRESENTED IN SENATE AND ASSEMBLY, DO ENACT AS FOLLOWS:

EDUCATION DEPARTMENT[281]

Proposal to Change an Academic Program. Bachelor of Science in Business for Online Delivery

NEW PHILADELPHIA CITY SCHOOLS FIVE-YEAR FORECAST

DENTAL MEDICAL OFFICE ADMINISTRATION STUDENT ENROLMENT PACKAGE

Institutional Effectiveness Model

M D R w w w. s c h o o l d a t a. c o m

WI Youth Apprenticeship

ACADEMIC AFFAIRS COUNCIL ******************************************************************************

DHS - Administrative Services

N.J.A.C. 6A:20, ADULT EDUCATION PROGRAMS TABLE OF CONTENTS

Transcription:

NORTHWEST TECHNICAL INSTITUTE Enabling Laws Act 6 of 22 A.C.A. 6-5-9 et seq. History and Organization History - Northwest Vocational Technical School (NTI) was established in 975 and became Northwest Technical Institute through legislation enacted in 99. During the 999 legislative session, NTI was authorized its own individual budget status providing more local control and flexibility in the budget process. NTI offers training in 5 programs: Adult Education (ABE/GED), Ammonia Refrigeration Maintenance Technology, Architectural Drafting Technology, Automotive Service Technology, Business, Computer Information Systems, Diesel & Truck Technology, Electronics Technology, Industrial Maintenance Technology, Machine Tool Technology, Math & Communications, Practical Nursing, Surgical Technology, and Workforce Development. Plant and Location - Northwest Technical Institute is located in Springdale in Washington County, on Highway 265 in the Industrial Park area. The site consists of 38.5 acres of choice land dedicated by the Springdale Industrial Commission and gifted to the State of Arkansas to be used for a vocational-technical school. The original building of 25, square feet was completed in 975. Two additional expansions to the main building of 3, square feet and 8,47 square feet followed. Separate expansions followed including the GED building of 3, square feet, the Diesel building of 5,6 square feet, the Automotive/Diesel/Library building of 6,2 square feet and the Collegiate Center of 8,585 square feet. A Business & Industry Training facility and Ammonia Refrigeration Training building located on a ten-acre site dedicated to industry training are now completed and adds 9,332 sq. ft. to our instructional facilities. The buildings and contents have a total insured value of $2,5,387 and consist of a total of 86,76 sq. ft. of floor space, including the maintenance shop, storage facilities, and mobile classrooms. Mission Statement - Changing lives through education, training, and skill development. Role - Northwest Technical Institute has developed courses intended to strengthen basic, occupational, and technical skills necessary for adults to become economically self-sufficient and provide agriculture, business, health services, industry, and government with skilled employees to support their respective ventures. Most importantly, NTI exists so individuals may attain advancement or create a better life for themselves. In addition to diploma programs, training is available in Business & Industry Training (BIT) and Community Education and extension classes. NTI is united in its commitment with business and industry, secondary and postsecondary educators, and regional NORTHWEST TECHNICAL INSTITUTE - 5 Page 57

employers to providing educational programs to serve the training/re-training needs of its students. NTI is a member of Synergy Tech, an organization of approximately 25 business/industry entities dedicated to developing the existing workforce by coordinating and maximizing the training assets available in Northwest Arkansas. Synergy Tech is housed in the Business & Industry Training Center on a acre tract of land of the NTI campus dedicated specifically by the NTI Board of Directors for the development of business & industry training opportunities. On July, 2 NTI became the fiscal agent for the Northwest Arkansas Secondary Career Center. The career center provides concurrent credit post-secondary course work to 7 area public school districts. Administration - Dr. George Burch currently serves as President for Northwest Technical Institute. He holds a B.S. degree in Agriculture, a M.S. in General Agriculture and an Ed.D. in Agriculture Education. Mike Hamley serves as the Vice President of Finance & Operations and holds a B.S. in Accounting. Keith Peterson serves as the Vice President of Instruction and holds a B.S. and a MA in Communications Studies. Governance - Northwest Technical Institute is a post-secondary educational institution operating under the governance of the Arkansas Department of Career Education. A five-member Board of Directors, appointed by the Governor, provide local control for the institute. In addition, an Advisory Council consisting of approximately 2 business and industry leaders from various occupational fields and levels of specialization and expertise provide curriculum oversight, needs analysis, and recommendations for modification and improvement for the fifteen different programs offered at NTI. In addition, an All School Advisory Council required by the school s accrediting agency brings the various program recommendations to the administration and Board of Directors for official implementation. Northwest Technical Institute is nationally accredited by the Council on Occupation Education (COE). NORTHWEST TECHNICAL INSTITUTE - 5 Page 58

Agency Commentary Cash appropriation is requested for the restoration of capital outlay to the current authorized level in the amount of $2,. Also, we are requesting one additional position (Secondary Recruitment Specialist) grade C3. This position is needed in order to make frequent visits to the local high schools to support both students and counselors. In addition the position will be responsible for administering the enrollment and reporting database required by the Dept. of Career Education. In addition we are requesting appropriation in the amount of $823,32 in operations. Effective July, 2 NTI became the fiscal agent for the Northwest Arkansas Career Secondary Center. As the fiscal agent, NTI passes thru tuition and the Department of Career Education center aide. We have 8 secondary center programs of which 5 are currently being billed (pass-thru) out from Northwest Arkansas Community College and the Career Academy of Hair Design. NORTHWEST TECHNICAL INSTITUTE - 5 Page 59

Northwest Technical Institute is also requesting additional appropriation for the Federal Direct & Equitable program in the amount of $87,32. This request is for Extra Help Salaries plus the appropriate matching. This is needed for part-time Career and Technical Faculty to teach additional classes in English as a Second Language (ESL), Citizenship classes and Family Literacy classes. Also, additional federal appropriation is requested for educational supplies and materials in the amount of $4,442. These requests are based on the continuing growth of our Direct & Equitable grant that is administered by the Department of Career Education. The administration of Northwest Technical Institute requests state appropriation for our Adult Education Program. This is an appropriation only request based on the projected increases in funding from the Department of Career Education. The Adult Education program at NTI is requesting $82,27 in appropriation for Extra Help salaries plus the appropriate match. Part-time Career and Technical Faculty will teach additional offer additional classes in GED preparation, Adult Basic Education, Workplace Education, and computer based instruction. Also, additional appropriation only is requested for educational supplies & materials in the amount of $5,. These are appropriation only requests with no funding from the General Assembly. Audit Findings DIVISION OF LEGISLATIVE AUDIT AUDIT OF : NORTHWEST TECHNICAL INSTITUTE FOR THE YEAR ENDED JUNE 3, 2 Findings Recommendations A separate report for this Agency was not issued. However, financial activity for the Agency was included in the audit of the State's CAFR for the year ended June 3, 2. State Contracts Over $25, Awarded To Minority Owned Businesses Fiscal Year 22 None NORTHWEST TECHNICAL INSTITUTE - 5 Page 6

Employment Summary Male Female Total 24 3 3 55 3 4 59 93 2 5 7 White Employees Black Employees Other Racial Minorities Total Minorities Total Employees Cash Fund Balance Description as of June 3, 22 Fund Account 73 Balance $864,299 Type Location Checking and certificates of deposit Arvest Bank, Legacy National Bank, and st Security bank all in Springdale, AR; State Statutory/Other Restrictions on use: A.C.A 6-5-9 et.al. Local Board has authority to azquire, hold, and transfer real and personal property as necessary. Statutory Provisions for Fees, Fines, Penalties: A.C.A. 6-5-94 authorizes the agency to collect student tuition and fees. Revenue Receipts Cycle: Student tuition, fees and bookstore recipts are collected all throught the year. Fund Balance Utilization: Funds are utilized to purchase textbooks for resale; for construction projects; equipment purchases; and emergency purchases when general revenue is unavailable. NORTHWEST TECHNICAL INSTITUTE - 5 Page 6

Publications A.C.A. 25--24 Required for Name Statutory Authorization Governor N/A N/A N NORTHWEST TECHNICAL INSTITUTE - 5 General Assembly N # of Copies Reason(s) for Continued Publication and Distribution N/A Page 62

Department Appropriation Summary Historical Data 2-22 Appropriation 72 Northwest TI-State 722 Northwest TI-Federal B6 Northwest TI-Cash Actual Total Agency Request and Executive Recommendation 22-23 Budget 22-23 24-25 23-24 Agency Executive Agency Executive 4,332,28 54 4,94,5 4,446,548 4,258,87 4,469,42 4,469,42 4,26,32 4,47,637 4,47,637 9,347 62,983 72,838 63,939 39,38 39,38 63,939 39,38 39,38,85,883 8 2,46,326 2 2,5,455 2 2,28,375 2 3,34,437 3 3,34,437 3 2,28,24 2 3,342,32 3 3,342,32 3 6,328,5 63 6,88,44 65 7,44,84 65 6,72,4 65 8,2,987 8,2,987 6,75,49 65 8,24,77 8,24,77 Funding Sources Fund Balance 45 732,598.2 864,299.5 9.3 7.7 7.7 9.2 7.7 7.7 General Revenue 4 2,95,99 4. 2,98,29 38.8 3,46,942 4.3 3,46,942 34.3 3,46,942 34.3 3,49,67 4.3 3,49,67 34.3 3,49,67 34.3 Federal Revenue 42 9,347 2.6 62,983 2.2 63,939 2.2 39,38 4.4 39,38 4.4 63,939 2.2 39,38 4.4 39,38 4.4 Cash Fund 445,937,584 26.9 2,28,375 3.4 2,28,375 3.9 3,34,437 37.6 3,34,437 37.6 2,28,375 3.9 3,34,437 37.6 3,34,437 37.6 Merit Adjustment Fund 455,2 2.3 8,964....... Adult Basic/General 465 42,69 5.7 427,85 5.7 433,594 5.9 644,99 7.3 644,99 7.3 433,594 5.9 644,99 7.3 644,99 7.3 Workforce 2 474 8,7. 776,827.4 777,55.5 777,55 8.8 777,55 8.8 777,55.5 777,55 8.7 777,55 8.7 7,92,8. 7,5,762. 7,385,749. 8,884,335. 8,884,335. 7,387,974. 8,886,56. 8,886,56. Total Funds Excess Appropriation/(Funding) (864,299) () () () () (682,483) (682,483) (682,483) Grand Total 6,328,5 6,88,44 6,72,4 8,2,987 8,2,987 6,75,49 8,24,77 8,24,77 NORTHWEST TECHNICAL INSTITUTE - 5 Page 63

Agency ition Usage Report FY2-2 FY2-22 Budgeted Unbudgeted of Budgeted in in Filled Unfilled Total Total Filled Unfilled Total Act Unused Act 59 6 65 NORTHWEST TECHNICAL INSTITUTE - 5.6 65 59 5 64 FY22-23 Unbudgeted Total of Budgeted Unbudgeted of in Filled Unfilled Total Total Unused Act Unused 9.23 65 6 5 65 7.69 Page 64

Analysis of Budget Request 72 - Northwest TI-State ETN - General Revenue - Northwest Technical Institute Northwest Technical Institute (NTI), in partnership with the community, provides educational programs to serve the training/re-training needs of students who wish to enter a recognized occupation or improve their occupational skills and knowledge so that they may achieve stability or advancement in a technological society. NTI also responds to business and industry needs and initiatives. This appropriation is funded by general revenue, Adult Education grants received from the Department of Workforce Education and transfers from the Work Force 2 Development Fund. Regular Salaries and Personal Services Matching includes Career Service payments for eligible employees. Personal Services Matching also includes a $2 increase in the monthly contribution for State employee s health insurance for a total State match per budgeted employee of $4 per month. salaries and matching do not include appropriation for a Cost of Living Adjustment or Merit Pay Increases. NTI's Change Level request totals $2,325 in each year of the 23-25 Biennium and includes the following: $96,325 in Extra Help and corresponding Personal Services Matching to offer additional educational classes in General Educational Development (GED) preparation classes, Adult Basic Education, workplace education and computer based instruction. $5, in Operating Expenses to purchase educational supplies and materials for the Adult Education program. The Executive Recommendation provides for the Agency Request. NORTHWEST TECHNICAL INSTITUTE - 5 Page 65

Appropriation Summary 72 - Northwest TI-State ETN - General Revenue - Northwest Technical Institute Historical Data Commitment Item 2-22 Actual 22-23 Budget Agency Request and Executive Recommendation 22-23 23-24 Agency Executive 24-25 Agency Executive 2,63,428 2,429,65 2,59,32 2,43,63 2,43,63 2,43,63 2,432,43 2,432,43 54 69,59 25, 25, 432,27 432,27 25, 5 25, 432,27 432,27 8 26 26 26 26 87, 789,393 88,769 865,89 865,89 26 8,262 26 53 26 85,837 26 Personal Services Matching 8,36 8,36 Operating Expenses 2 778,53 74,47 74,47 74,47 729,47 729,47 74,47 729,47 729,47 Conference & Travel Expenses 559,743,5,5,5,5,5,5,5,5 Professional Fees 56 Data Processing 592 Capital Outlay Total 4,332,28 4,94,5 4,446,548 4,258,87 4,469,42 4,469,42 4,26,32 4,47,637 4,47,637 3,49,67 Regular Salaries #itions 5 Extra Help #Extra Help 2,432,43 Funding Sources General Revenue 4 2,95,99 2,98,29 3,46,942 3,46,942 3,46,942 3,49,67 3,49,67 Merit Adjustment Fund 455,2 8,964 Adult Basic/General 465 42,69 427,85 433,594 644,99 644,99 433,594 644,99 644,99 Workforce 2 Total Funding 474 8,7 776,827 777,55 777,55 777,55 777,55 777,55 777,55 4,332,28 4,94,5 4,258,87 4,469,42 4,469,42 4,26,32 4,47,637 4,47,637 Excess Appropriation/(Funding) Grand Total 4,332,28 4,94,5 4,258,87 4,469,42 4,469,42 4,26,32 4,47,637 4,47,637 NORTHWEST TECHNICAL INSTITUTE - 5 Page

Change Level by Appropriation 72 - Northwest TI-State ETN - General Revenue - Northwest Technical Institute Agency Request Change Level BL C Existing Program 23-24 4,258,87 2,325 24-25 4,258,87. 4,26,32 4,469,42 5. 2,325 4,26,32. 4,47,637 5. Executive Recommendation Change Level BL C Existing Program 23-24 4,258,87 2,325 24-25 4,258,87. 4,26,32 4,469,42 5. 2,325 4,26,32. 4,47,637 5. Justification C State appropriation is requested for our Adult Education program. The Adult Education program is funded through the Dept. of Career Education as a state grant. Extra Help salaries for Career and Technical Faculty in the amount of $82,27 and the appropriate match are requested for Adult Education to offer additional educational classes in GED preparation classes, Adult Basic Education, workplace education, and computer based instruction. Also, additional appropriation is requested for educational supplies & material in the amount of $5, for the Adult Education program. These requests are based on the projected increase in funding from the Department of Career Education. NORTHWEST TECHNICAL INSTITUTE - 5 Page 67

Analysis of Budget Request 722 - Northwest TI-Federal FTN - Federal Operations - NTI This federal appropriation is administered by Northwest Technical Institute (NTI) and federal funds for its support are received from the Carl D. Perkins Vocational & Applied Technology Education Act (P.L. -392), and reimbursement programs such as the Jobs Training Partnership Act. Regular Salaries and Personal Services Matching includes Career Service payments for eligible employees. Personal Services Matching also includes a $2 increase in the monthly contribution for State employee s health insurance for a total State match per budgeted employee of $4 per month. salaries and matching do not include appropriation for a Cost of Living Adjustment or Merit Pay Increases. NTI's Change Level requests total $226,99 in each year of the 23-25 Biennium and include the following: $2,762 in Extra Help and corresponding Personal Services Matching to offer additional classes in English as a Second Language (ESL), citizenship and family literacy. $24,437 in Operating Expenses to purchase educational supplies and materials. The Executive Recommendation provides for the Agency Request. NORTHWEST TECHNICAL INSTITUTE - 5 Page 68

Appropriation Summary 722 - Northwest TI-Federal FTN - Federal Operations - NTI Historical Data Commitment Item 2-22 Actual 22-23 Budget Agency Request and Executive Recommendation 22-23 23-24 Agency Executive 24-25 Agency Executive 36,74 36,64 4,778 36,5 36,5 36,5 36,5 36,5,465 87,68 87,68 275, 275, 87,68 5 87,68 275, 275, 5 5 5 5 5 23,682 8,826 23,67 34,283 34,283 5 9,84 5 53 5 9,84 5 Personal Services Matching 34,283 34,283 Operating Expenses 2 8,459 2,33 2,33 2,33 44,75 44,75 2,33 44,75 44,75 Conference & Travel Expenses 559 Professional Fees 56 Data Processing 592 Capital Outlay Total 9,347 62,983 72,838 63,939 39,38 39,38 63,939 39,38 39,38 9,347 62,983 63,939 39,38 39,38 63,939 39,38 39,38 9,347 62,983 63,939 39,38 39,38 63,939 39,38 39,38 9,347 62,983 63,939 39,38 39,38 63,939 39,38 39,38 Regular Salaries #itions 5 Extra Help #Extra Help 36,5 Funding Sources Federal Revenue Total Funding 42 Excess Appropriation/(Funding) Grand Total NORTHWEST TECHNICAL INSTITUTE - 5 Page 69

Change Level by Appropriation 722 - Northwest TI-Federal FTN - Federal Operations - NTI Agency Request Change Level BL C Existing Program 23-24 24-25 63,939 63,939. 63,939 63,939. 226,99 39,38 238. 226,99 39,38 238. Executive Recommendation Change Level BL C Existing Program 23-24 24-25 63,939 63,939. 63,939 63,939. 226,99 39,38 238. 226,99 39,38 238. Justification C Federal appropriation is requested for Extra Help Salaries in the amount of $87,32 and the appropriate matching. This is a federal grant from the Department of Career Education. This request is needed for Career and Technical Faculty part time instructors. These instructors will teach additional classes in English as a Second Language (ESL), citizenship and family literacy. Also, additional federal appropriation is requested for educational supplies & materials in the amount of $24,437. NORTHWEST TECHNICAL INSTITUTE - 5 Page 7

Analysis of Budget Request B6 - Northwest TI-Cash 73 - Cash Operations - NTI Funding for this cash appropriation is received from tuition ($36 to $ per hour), resale from the bookstore, and reimbursement programs such as Apprenticeship. These funds supplement and enhance general revenue funding. Regular Salaries and Personal Services Matching includes Career Service payments for eligible employees. Personal Services Matching also includes a $2 increase in the monthly contribution for State employee s health insurance for a total State match per budgeted employee of $4 per month. salaries and matching do not include appropriation for a Cost of Living Adjustment or Merit Pay Increases. NTI's Change Level requests total $,6,62 in each year of the 23-25 Biennium and include the following: One () new position of Student Recruitment Specialist to make frequent visits to high schools to support students and counselors. This position will also be responsible for administering the enrollment and reporting database required by the Arkansas Department of Career Education. $37,742 in Regular Salaries and Personal Services Matching related to the one new position referenced above. $823,32 in Operating Expenses for maintenance and operations of the Northwest Arkansas Career Secondary Center. $2, in Capital Outlay to restore the previous biennium s authorized level and to permit the purchase of equipment as necessary. The Executive Recommendation provides for the Agency Request. Expenditure of appropriation is contingent upon available funding. NORTHWEST TECHNICAL INSTITUTE - 5 Page 7

Appropriation Summary B6 - Northwest TI-Cash 73 - Cash Operations - NTI Historical Data Commitment Item 2-22 Actual 22-23 Budget Agency Request and Executive Recommendation 22-23 23-24 Agency Executive 24-25 Agency Executive 253,83 42,42 457,565 427,95 453,726 453,726 427,895 454,426 8 2 2 3 3 3 4,32 556,45 556,45 556,45 556,45 2 556,45 3 5 2 556,45 556,45 556,45 46 58,58 89,964 27,94 24,44 24,44 23,395 53 23,23 Personal Services Matching 24, 24, Operating Expenses 2,442 43,5 43,5 43,5,226,82,226,82 43,5,226,82,226,82 Conference & Travel Expenses 559 8,627 5, 5, 5, 5, 5, 5, 5, 5, Professional Fees 56 67,69 35, 35, 35, 35, 35, 35, 35, 35, Data Processing 592 Resale (COGS) 597 85,67 325, 325, 325, 325, 325, 325, 325, 325, Promotional Items 5928,857 Capital Outlay Total 67,7 2, 2, 2, 2, 2, 2,,85,883 2,46,326 2,5,455 2,28,375 3,34,437 3,34,437 2,28,24 3,342,32 3,342,32 Regular Salaries #itions 5 Extra Help #Extra Help 454,426 Funding Sources Fund Balance 45 732,598 864,299 Cash Fund Total Funding 445,937,584 2,28,375 2,28,375 3,34,437 3,34,437 2,28,375 3,34,437 3,34,437 4,24,785 2,67,82 3,44,674 2,963,723 4,24,785 4,24,785 2,963,723 4,24,785 Excess Appropriation/(Funding) (864,299) () () () () (682,483) (682,483) (682,483) Grand Total,85,883 2,46,326 2,28,375 3,34,437 3,34,437 2,28,24 3,342,32 3,342,32 NORTHWEST TECHNICAL INSTITUTE - 5 Page 72

Change Level by Appropriation B6 - Northwest TI-Cash 73 - Cash Operations - NTI Agency Request Change Level 23-24 BL 2,28,375 C Existing Program 2, C2 New Program 86,62 2 24-25 2,28,375. 2,28,24 2,48,375 8.8 2, 3,34,437 46.5 86,62 2 2,28,24. 2,48,24 8.8 3,342,32 46.5 Executive Recommendation Change Level 23-24 BL 2,28,375 C Existing Program 2, C2 New Program 86,62 2 24-25 2,28,375. 2,28,24 2,48,375 8.8 2, 3,34,437 46.5 86,62 2 2,28,24. 2,48,24 8.8 3,342,32 46.5 Justification C C2 Cash appropriation is requested to restore Capital Outlay in the amount of $2, to the current level authorized. Capital Outlay is needed for the procurement of instructional equipment for our various programs. Cash appropriation is requested for maintenance & operations in the amount of $823,32. Effective July, 22 NTI became the fiscal agent for the Northwest Arkansas Career Secondary Center. As the fiscal agent, NTI passes through tuition and the Department of Career Education center aide. We have 8 secondary center programs of which 5 are currently being billed out to Northwest Arkansas Community College and the Career Academy of Hair Design. Also, we are requesting one additional cash position. This position is Secondary Recruitment Specialist grade C3. This position is needed in order to make frequent visits to high schools to support both students and counselors. In addition the position will be responsible for administering the enrollment and reporting database required by the Arkansas Department of Career Education. The position is an essential component to the administration of the Secondary Career Center. NORTHWEST TECHNICAL INSTITUTE - 5 Page 73