CAEP Consortium Fiscal Reporting 37 North Orange County Regional Consortium for Adult Education (NOCRC)
Year: 2020-21
CAEP Consortium Fiscal Reporting 37 North Orange County Regional Consortium for Adult Education (NOCRC)
2020-21 Fiscal Year
North Orange County CCD
North Orange County 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 | $145,238 | $0 | 100% | $1,414,063 | 10.27% | $1,268,825 |
2000 - Non-Instructional Salaries | $241,340 | $0 | 100% | $1,206,427 | 20% | $965,087 |
3000 - Employee Benefits | $111,761 | $0 | 100% | $982,450 | 11.38% | $870,689 |
4000 - Supplies and Materials | $5,222 | $0 | 100% | $477,010 | 1.09% | $471,788 |
5000 - Other Operating Expenses and Services | $345,039 | $0 | 100% | $1,966,901 | 17.54% | $1,621,862 |
6000 - Capital Outlay | $55,116 | $0 | 100% | $382,957 | 14.39% | $327,841 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $45,186 | $0 | 100% | $322,976 | 13.99% | $277,790 |
Totals | $948,902 | $0 | 100% | $6,752,784 | 14.05% | $5,803,882 |
Corrective Action Plan
All CAEP expenditures were incurred and repurpose to continue to support remote education and budget adjustments.Summary of Activities:
Q1 CAEP expenditures were utilized to cover CAEP academic and classified salary as well as expenses related to CAEP activities for ESL, Basic Skills, K-12 SS, CTE, and DSS. NOCRC regional adult has adjusted to remote or distant education as well and in-person instruction with COVID guidelines. We also worked on completing the launch of our revamped NOCRC website with a soft launch on November 30, 2020.- Status
- Submitted
North Orange County 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 | $805,052 | $0 | 100% | $1,414,063 | 56.93% | $609,011 |
2000 - Non-Instructional Salaries | $496,558 | $0 | 100% | $1,206,427 | 41.16% | $709,869 |
3000 - Employee Benefits | $309,211 | $0 | 100% | $982,450 | 31.47% | $673,239 |
4000 - Supplies and Materials | $7,816 | $0 | 100% | $477,010 | 1.64% | $469,194 |
5000 - Other Operating Expenses and Services | $616,602 | $0 | 100% | $1,966,901 | 31.35% | $1,350,299 |
6000 - Capital Outlay | $187,909 | $0 | 100% | $382,957 | 49.07% | $195,048 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $121,157 | $0 | 100% | $322,976 | 37.51% | $201,819 |
Totals | $2,544,305 | $0 | 100% | $6,752,784 | 37.68% | $4,208,479 |
Summary of Activities:
All CAEP activities are being implemented and CAEP carry-over amount will be fully encumbered and approved in the month of April to ensure a full expenditure by December 2021. Our NOCRC website is now complete and live so and NOCRC members, students, and community members have access to any CAEP event and information. Additionally, we are finalizing the process for NOCRC's Mission, Vision, and Values as well as the NOCRC Decision Making Guidelines (Bylaws).- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- Valentina Purtell, President
- Janeth Manjarrez, Director, California Adult Education Program
North Orange County 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 | $1,114,366 | $0 | 100% | $1,414,063 | 78.81% | $299,697 |
2000 - Non-Instructional Salaries | $765,255 | $0 | 100% | $1,206,427 | 63.43% | $441,172 |
3000 - Employee Benefits | $459,400 | $0 | 100% | $982,450 | 46.76% | $523,050 |
4000 - Supplies and Materials | $8,585 | $0 | 100% | $477,010 | 1.8% | $468,425 |
5000 - Other Operating Expenses and Services | $995,201 | $0 | 100% | $1,966,901 | 50.6% | $971,700 |
6000 - Capital Outlay | $187,909 | $0 | 100% | $382,957 | 49.07% | $195,048 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $176,535 | $0 | 100% | $322,976 | 54.66% | $146,441 |
Totals | $3,707,251 | $0 | 100% | $6,752,784 | 54.9% | $3,045,533 |
Summary of Activities:
All CAEP carry-over funds and activities have been re-assessed in all NOCRC workgroups for CAEP outcomes. As a consortium, we have revisited all our CAEP activities to reflect the updated processes from the State to capture CAEP outcomes. Our NOCRC research analyst is working closely together with NOCROP and NOCE to ensure all CAEP data can be capture through MIS and TOPS Pro as well as envisioning how it will be reported with the new launch of data gathering through NOVA. Also, NOCRC has been selected to present CAEP data gathering to other Adult Education consortia across the State. We are very proud of all our collaborative efforts to continue to strive to meet all CAEP outcomes as student success is our priority. Finally, our CAEP expenditures are up to date and all CAEP carry-over will be fully spent by December 31, 2021.- Status
- Submitted
North Orange County 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 | $1,114,366 | $0 | 100% | $1,414,063 | 78.81% | $299,697 |
2000 - Non-Instructional Salaries | $765,255 | $0 | 100% | $1,206,427 | 63.43% | $441,172 |
3000 - Employee Benefits | $459,400 | $0 | 100% | $982,450 | 46.76% | $523,050 |
4000 - Supplies and Materials | $8,585 | $0 | 100% | $477,010 | 1.8% | $468,425 |
5000 - Other Operating Expenses and Services | $995,201 | $0 | 100% | $1,966,901 | 50.6% | $971,700 |
6000 - Capital Outlay | $187,909 | $0 | 100% | $382,957 | 49.07% | $195,048 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $176,535 | $0 | 100% | $322,976 | 54.66% | $146,441 |
Totals | $3,707,251 | $0 | 100% | $6,752,784 | 54.9% | $3,045,533 |
- Status
- Unsubmitted
2021 © California Community Colleges
NOVA Site Version: 4.34.1