CAEP Consortium Fiscal Reporting 19 Glendale Community College District Regional Consortium
Year: 2019-20
CAEP Consortium Fiscal Reporting 19 Glendale Community College District Regional Consortium
2019-20 Fiscal Year
Fiscal Report Submittal Status
Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | |
---|---|---|---|---|
Glendale CCD | Submitted | Submitted | Not Submitted | Not Submitted |
Verdugo Workforce Development Board* | Submitted | Submitted | Not Submitted | Not Submitted |
Glendale CCD
Glendale CCD Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $41,239 | $41,239 | 100% | $274,924 | 15% | $233,685 |
2000 - Non-Instructional Salaries | $17,930 | $17,930 | 100% | $119,533 | 15% | $101,603 |
3000 - Employee Benefits | $11,834 | $11,834 | 100% | $78,892 | 15% | $67,058 |
4000 - Supplies and Materials | $750 | $750 | 100% | $5,000 | 15% | $4,250 |
5000 - Other Operating Expenses and Services | $7,673 | $7,673 | 100.01% | $51,150 | 15% | $43,477 |
6000 - Capital Outlay | $1,500 | $1,500 | 100% | $10,000 | 15% | $8,500 |
7000 - Other Outgo | $4,455 | $4,455 | 99.99% | $29,703 | 15% | $25,248 |
Indirect Costs | $4,269 | $4,269 | 100% | $28,461 | 15% | $24,192 |
Totals | $89,650 | $89,649 | 100% | $597,663 | 15% | $508,013 |
Summary of Activities:
This quarter was dedicated to outreach and recruitment of priority populations for ESL and AWD courses and services. Cohort 5 of the Verdugo CNC Machinist Academy for students with intellectual disabilities began on September 4, 2019. Non-credit adult ed courses offered in the Academy include Emotional Intelligence and Work Readiness, funded with CAEP funds. Partners provide leverage resources to fund other non-credit adult courses including: Tech Math Lab, Digital Literacy, Employer Engagement Lab, and Job Club. Implementing the Three-Year Plan and development of the 2019-20 Annual Plan was also accomplished in this first Q1.- Status
- Submitted
Glendale CCD Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $62,046 | $82,477 | 75.23% | $274,924 | 22.57% | $212,878 |
2000 - Non-Instructional Salaries | $28,000 | $35,860 | 78.08% | $119,533 | 23.42% | $91,533 |
3000 - Employee Benefits | $16,112 | $23,668 | 68.08% | $78,892 | 20.42% | $62,780 |
4000 - Supplies and Materials | $750 | $1,500 | 50% | $5,000 | 15% | $4,250 |
5000 - Other Operating Expenses and Services | $7,673 | $15,345 | 50% | $51,150 | 15% | $43,477 |
6000 - Capital Outlay | $1,500 | $3,000 | 50% | $10,000 | 15% | $8,500 |
7000 - Other Outgo | $4,455 | $8,911 | 49.99% | $29,703 | 15% | $25,248 |
Indirect Costs | $4,269 | $8,538 | 50% | $28,461 | 15% | $24,192 |
Totals | $124,805 | $179,299 | 69.61% | $597,663 | 20.88% | $472,858 |
Corrective Action Plan
There are budget adjustments pending internally and an updated request of allocated funds by object will be forthcoming. Assessment of actual expenditures and reconciled transfers will be made to appropriately report on funds expended for the Q3 report.Summary of Activities:
This second quarter was dedicated to expanding partnerships to serve ELL. JVS SoCal was secured as a new partner and MOU has been signed to formalize partnership. JVS was recently awarded the contract to provide Resettlement services to refugees and will be looking to co-enroll participants in CAEP programs including ESL. The team also attended and presented at the Annual CAEP Summit and gained new ideas for expanding partnerships and is exploring an apprenticeship partnership for ELL students. GlendaleLEARNS also partnered with GCC to assist in recruiting for the new Medical Assistant program which begins in February 2020. The program infuses ESL in its academy for ELL students. GlendaleLEARNS is an active partner in the Verdugo Workforce Development Board's ELL Navigator Pilot Project.- Status
- Submitted
Allocation Year Closeout: 2017-18
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2017-18 Reverted Funds:
- $0
- 2017-18 Status
- Closed
- Submitting Authority
- Dr. Alfred Ramirez, Administrative Dean, Continuing and Community Education
- Glendale Learn MaryAnn Pranke, GlendaleLEARNS Coordinator
Glendale CCD Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $62,046 | $123,716 | 50.15% | $274,924 | 22.57% | $212,878 |
2000 - Non-Instructional Salaries | $28,000 | $53,790 | 52.05% | $119,533 | 23.42% | $91,533 |
3000 - Employee Benefits | $16,112 | $35,501 | 45.38% | $78,892 | 20.42% | $62,780 |
4000 - Supplies and Materials | $750 | $2,250 | 33.33% | $5,000 | 15% | $4,250 |
5000 - Other Operating Expenses and Services | $7,673 | $23,018 | 33.34% | $51,150 | 15% | $43,477 |
6000 - Capital Outlay | $1,500 | $4,500 | 33.33% | $10,000 | 15% | $8,500 |
7000 - Other Outgo | $4,455 | $13,366 | 33.33% | $29,703 | 15% | $25,248 |
Indirect Costs | $4,269 | $12,807 | 33.33% | $28,461 | 15% | $24,192 |
Totals | $124,805 | $268,948 | 46.4% | $597,663 | 20.88% | $472,858 |
- Status
- Unsubmitted
Glendale CCD Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $62,046 | $164,954 | 37.61% | $274,924 | 22.57% | $212,878 |
2000 - Non-Instructional Salaries | $28,000 | $71,720 | 39.04% | $119,533 | 23.42% | $91,533 |
3000 - Employee Benefits | $16,112 | $47,335 | 34.04% | $78,892 | 20.42% | $62,780 |
4000 - Supplies and Materials | $750 | $3,000 | 25% | $5,000 | 15% | $4,250 |
5000 - Other Operating Expenses and Services | $7,673 | $30,690 | 25% | $51,150 | 15% | $43,477 |
6000 - Capital Outlay | $1,500 | $6,000 | 25% | $10,000 | 15% | $8,500 |
7000 - Other Outgo | $4,455 | $17,822 | 25% | $29,703 | 15% | $25,248 |
Indirect Costs | $4,269 | $17,077 | 25% | $28,461 | 15% | $24,192 |
Totals | $124,805 | $358,598 | 34.8% | $597,663 | 20.88% | $472,858 |
- Status
- Unsubmitted
Verdugo Workforce Development Board*
Verdugo Workforce Development Board* Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
2000 - Non-Instructional Salaries | $45,663 | $30,555 | 149.44% | $203,702 | 22.42% | $158,039 |
3000 - Employee Benefits | $30,442 | $20,370 | 149.44% | $135,801 | 22.42% | $105,359 |
4000 - Supplies and Materials | $491 | $900 | 54.56% | $6,000 | 8.18% | $5,509 |
5000 - Other Operating Expenses and Services | $10,814 | $26,175 | 41.31% | $174,497 | 6.2% | $163,683 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $87,410 | $78,000 | 112.06% | $520,000 | 16.81% | $432,590 |
Summary of Activities:
This Q1 was dedicated to facilitating and prioritizing goals and tasks from the Three-Year Plan and developing the Annual Plan. Coordination of the Verdugo CNC Academy including all partner services was also accomplished to begin the 5th Cohort of the Academy. Weekly reports are written on every student to ensure all partners are kept apprised of any challenges or barriers identified in the classroom. GlendaleLEARNS Coordinator worked with partners to develop service contracts for 2019-20, as well as MOUs. She presented at the Meeting of the Minds Conference on CAEP. The GlendaleLEARNS Website was updated and refreshed as well in Q1.- Status
- Submitted
Verdugo Workforce Development Board* Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
2000 - Non-Instructional Salaries | $53,123 | $61,111 | 86.93% | $203,702 | 26.08% | $150,579 |
3000 - Employee Benefits | $35,415 | $40,740 | 86.93% | $135,801 | 26.08% | $100,386 |
4000 - Supplies and Materials | $976 | $1,800 | 54.22% | $6,000 | 16.27% | $5,024 |
5000 - Other Operating Expenses and Services | $28,703 | $52,349 | 54.83% | $174,497 | 16.45% | $145,794 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $118,217 | $156,000 | 75.78% | $520,000 | 22.73% | $401,783 |
Corrective Action Plan
Internal budget transfers at GCC have been taking place and are appropriately reflected current Q2 reporting. Budget transfer in the CAEP plan will be pursued to align internal accounts. Invoices are expected for services provided and will be processed as soon as received which will bring expenditures in closer alignment to goals.Summary of Activities:
This quarter was dedicated in assisting the expansion of outreach to English Language Learners (ELL) for adult education. Courses were established at International Rescue Committee and City of Glendale Library Arts & Culture in English as a Second Language and Digital Literacy. GlendaleLEARNS Coordinator is working with the two community organizations to transition students to other adult ed courses and co-enrollment with WIOA I. Coordinator also began working with certified apprenticeship partnership to provide opportunities for ELL. Two retreat are scheduled in January to customize the current apprenticeship for ELL students.- Status
- Submitted
Allocation Year Closeout: 2017-18
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2017-18 Reverted Funds:
- $0
- 2017-18 Status
- Closed
- Submitting Authority
- Judith Velasco
- Glendale Learn MaryAnn Pranke, GlendaleLEARNS Coordinator
Verdugo Workforce Development Board* Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
2000 - Non-Instructional Salaries | $53,123 | $91,666 | 57.95% | $203,702 | 26.08% | $150,579 |
3000 - Employee Benefits | $35,415 | $61,110 | 57.95% | $135,801 | 26.08% | $100,386 |
4000 - Supplies and Materials | $976 | $2,700 | 36.15% | $6,000 | 16.27% | $5,024 |
5000 - Other Operating Expenses and Services | $28,703 | $78,524 | 36.55% | $174,497 | 16.45% | $145,794 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $118,217 | $234,000 | 50.52% | $520,000 | 22.73% | $401,783 |
- Status
- Unsubmitted
Verdugo Workforce Development Board* Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
2000 - Non-Instructional Salaries | $53,123 | $122,221 | 43.46% | $203,702 | 26.08% | $150,579 |
3000 - Employee Benefits | $35,415 | $81,481 | 43.46% | $135,801 | 26.08% | $100,386 |
4000 - Supplies and Materials | $976 | $3,600 | 27.11% | $6,000 | 16.27% | $5,024 |
5000 - Other Operating Expenses and Services | $28,703 | $104,698 | 27.41% | $174,497 | 16.45% | $145,794 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $118,217 | $312,000 | 37.89% | $520,000 | 22.73% | $401,783 |
- Status
- Unsubmitted
2020 © California Community Colleges
NOVA Site Version: 4.13.21