meeting # 56 aims-hsi stem...funds to travel. because time is of the essence, i will need ......
TRANSCRIPT
-
Welcome to AIMS2(HSI-STEM Grant) Meeting # 56
AIMS(HSI-STEM Grant) Meeting # 56•CSU STEM Summit Photo Courtesy Eric Marinez (CSULB)
•1•09/21/17
JD 1568Aug 24, 2017
-
• Welcome/Information Items – Ramesh– Report on CSU System wide HSI-STEM Summit (Aug
30/31)– USDE Project Directors Meeting (Nov 02-03) in DC
• Budget Update/Sub-award budgets and invoicing –Ramesh and Shanell
• Project Assessment and Evaluation - Nathan• Fall Research Symposium Logistics (Oct 4th) -
Ramesh
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 2
-
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 3
Last call
-
• Welcome/Information Items – Ramesh– Report on CSU System wide HSI-STEM Summit (Aug
30/31)– USDE Project Directors Meeting (Nov 02-03) in DC
• Budget Update/Sub-award budgets and invoicing –Ramesh and Shanell
• Project Assessment and Evaluation - Nathan• Fall Research Symposium Logistics (Oct 4th) -
Ramesh
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 4
-
From: [email protected] [mailto:[email protected]] Sent: Wednesday, September 13, 2017 9:45 AMTo: Ramesh, S K Subject: Call for proposals and videos! New Project Directors' Conference
Award: P031C160053 - UNIVERSITY CORPORATION, THEHello. As you may know, the HSI Division, here at the Department of Education, is hosting a New Project Directors' Conference that is tailored to PDs with 3 years or less of experience running a grant project. To enhance the conference, I am soliciting the help of our experienced PDs-those with more than 5 years of experience. We will have booths for these grantees to showcase their projects. Each booth will display information, pictures, etc. on successful projects and even challenged projects. If you have more than 5 years of grant experience and are able to come to Washington, DC to present, please send my your proposal. I will select about 12 projects. If your proposal is chosen, you must register for the conference and you can use your grant funds to travel. Because time is of the essence, I will need your proposal emailed to me as soon as possible.
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 5
Lastly, I need videos! I would like to share a video presentation of students and/or faculty positively affected by Title V projects with our new Project Directors. If you are willing to send a short video, please let me know as well.
As always, I thank you all for your service and commitment to the Title V program. I look forward to hearing from you!
Njeri [email protected]
-
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 6
From: Clark, Njeri Sent: Thursday, September 14, 2017 12:06 PMTo: 'Ramesh, S K'Subject: RE: Call for proposals and videos! New Project Directors' Conference
Thank you. Are you open to presenting at one of the booths? There will be no technology, just poster presentations?
Njeri Clark, DHSI Program Lead and Competition ManagerHispanic-Serving Institutions ProgramU.S. Department of Education400 Maryland Avenue S.W.Suite 4C137Washington, DC 20202
From: Clark, NjeriSent: Thursday, September 14, 2017 12:13 PMTo: Ramesh, S K Subject: RE: Call for proposals and videos! New Project Directors' Conference
Hi again. How would you feel about sitting on a panel with several veteran Project Directors? I’d like you to present a mini–presentation (10 -15 min) on Running a successful collaborative project (Cooperative Development Grant). Many who have registered have said they want to know how to overcome obstacles when collaborating with other schools and compliance issues around the Cooperative Development Grant.
-
• Welcome/Information Items – Ramesh– Report on CSU System wide HSI-STEM Summit (Aug
30/31)– USDE Project Directors Meeting (Nov 02-03) in DC
• Budget Update/Sub-award budgets and invoicing –Ramesh and Shanell
• Project Assessment and Evaluation - Nathan• Fall Research Symposium Logistics (Oct 4th) -
Ramesh
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 7
-
Sub-awards and invoicing
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 8
Section H: OtherHispanic student Books(50 CSUN students @ $ 500 each/year) $25,000 $25,000 $25,000 $25,000 $25,000 $125,000 680110Subcontract -SGS $10,000 $10,000 $10,000 $10,000 $10,000 $50,000 625710Subcontract-GCC $50,020 $50,020 $50,020 $50,020 $50,020 $250,100 625710Subcontract-COC $50,000 $50,000 $50,000 $50,000 $50,000 $250,000 625710Subcontract-Pierce $49,940 $49,940 $49,940 $49,940 $49,940 $249,700 625710Subcontract-Moorpark $50,000 $50,000 $50,000 $50,000 $50,000 $250,000 625710CSU System Wide Evaluation $20,000 $20,000 $20,000 $20,000 $20,000 $100,000
Subtotal Other: $254,960 $254,960 $254,960 $254,960 $254,960 $1,274,800
Year 1 Year 2 Year 3 Year 4 Year 5 CumulativeAccount
Code
USDE HSI-STEM Project Budget Detail - 2016-2021
•Year 1 Invoices on new grant (# 4853) need to be processed prior to 09/30/17•Year 6 Invoices from GCC and CoC (no-cost extension # 4665) need to be processed by 09/30/17
CSUN Overall
USDE HSI-STEM Project Budget Detail - 2016-2021
Year 1Year 2Year 3Year 4Year 5CumulativeAccountCode
Section A: Personnel
Reassigned time, 5 faculty @ 3 units/yr; $7000/3 units$35,000$36,050$37,132$38,245$39,393$185,820601620
Faculty summer support, 8 CECS Faculty$60,707$62,528$64,404$66,336$68,326$322,302601530
Chair support, 2 @ 1/2 mo$10,689$11,010$11,340$11,680$12,031$56,749601530
Research students, 30-32 @ 7200/student per year$230,400$230,400$223,200$216,000$216,000$1,116,000601580
10 CSUN student tutors and mentors: 10 hours/wk @ $15/hour for 50 wks$75,000$75,000$75,000$75,000$75,000$375,000601130
Workshops$100,000$100,000$100,000$100,000$100,000$500,000601130
Administrative Staff support$50,000$50,000$50,000$51,000$51,000$252,000601630
Lab support staff (for senior design / other projects$21,000$24,000$24,000$27,000$27,000$123,000601570
Project Evaluator, 6 units release time (Covered by Large Grant Release Time)$0601620
Project Evaluator, 2 mos. Summer salary @ $65,004/yr$14,445$14,878$15,325$15,784$16,258$76,690601640
Subtotal Personnel:$597,241$603,866$600,400$601,046$605,008$3,007,561
Section B: Fringe Benefits
Labor @ 61% (line 4)$21,350$21,991$22,650$23,330$24,030$113,350602000
Labor @ 10.6% (lines 5-8)$39,940$40,167$39,638$39,116$39,364$198,225602000
Labor @ 61 % (lines 9, 10, 11)$104,310$106,140$106,140$108,580$108,580$533,750602000
Labor @ 10.6 % (line 13)$1,531$1,577$1,624$1,673$1,723$8,129602000
Subtotal Fringe:$167,132$169,875$170,053$172,699$173,697$853,455
Section C: Travel
CC meeting/AHSIE/HACU conferences$10,000$12,000$13,000$13,000$13,000$61,000630100
ASEE meeting, 2-3 faculty and students/yr$5,000$7,000$7,000$7,000$7,000$33,000630100
Subtotal Travel:$15,000$19,000$20,000$20,000$20,000$94,000
Section D: Equipment
$0$0$0$0$0
Section E: Supplies
Printing$1,000$1,000$1,000$1,000$1,000$5,000720100
Lab Supplies$24,000$24,000$24,000$24,000$19,000$115,000720100
Subtotal Supplies:$25,000$25,000$25,000$25,000$20,000$120,000
Section H: Other
Hispanic student Books(50 CSUN students @ $ 500 each/year)$25,000$25,000$25,000$25,000$25,000$125,000680110
Subcontract -SGS$10,000$10,000$10,000$10,000$10,000$50,000625710
Subcontract-GCC$50,020$50,020$50,020$50,020$50,020$250,100625710
Subcontract-COC$50,000$50,000$50,000$50,000$50,000$250,000625710
Subcontract-Pierce$49,940$49,940$49,940$49,940$49,940$249,700625710
Subcontract-Moorpark$50,000$50,000$50,000$50,000$50,000$250,000625710
CSU System Wide Evaluation$20,000$20,000$20,000$20,000$20,000$100,000
Subtotal Other:$254,960$254,960$254,960$254,960$254,960$1,274,800
Total Direct Costs$1,059,333$1,072,701$1,070,413$1,073,705$1,073,664$5,349,816
CSUN Indirect Cost$140,150$127,161$126,068$125,812$125,806$644,996
Annual Budget Total$1,199,482$1,199,862$1,196,481$1,199,517$1,199,470$5,994,812$5,994,812
CSUN Faculty Costs
Current Salary + 3 PercentLarge Grant Release TimeCovered by grantSummer Salary
College-CECSFaculty Member's NameMonthly SalaryBenefit RateBenefit Cost$9,617.11
Manufacturing Sys Eng & MgmtBavarian,Behzad B$9,617.1148%$4,645.303$8,659.21
Elec & Comp EngrOsorno,Ignacio B$8,659.2150%$4,331.153$6,802.12
Mechanical EngineeringNandikolla,Vidya K$6,802.1260%$4,093.223$6,802.12
Civil Eng & Const MgtAlroomi,Anwar S$6,802.1262%$4,206.523$6,802.12
Elec & Comp EngrJia,Ruting$6,802.1261%$4,170.473$8,420.25
Computer ScienceMelara,Gloria E$8,420.2550%$4,239.483$6,802.12
Manufacturing Sys Eng & MgmtLi,Bingbing$6,802.1261%$4,173.563$6,802.12
Manufacturing Sys Eng & MgmtGandhi,Shereazad J$6,802.1244%$2,960.223$60,707.17
Total$60,707.17$32,819.92915
College-CECSDepartment Chairs NameMonthly SalaryBenefit RateBenefit CostSummer Salary
Mechanical EngineeringJohari,Hamid$11,378.4150%$5,706.20$5,689.21
Civil Eng & Const MgtDermendjian,Nazaret$9,999.2453%$5,254.03$4,999.62
Total$21,377.65$10,960.23$10,688.83
College - CSMFaculty Member's NameMonthly SalaryBenefit RateBenefit CostLarge Grant Release Time
Oberholzer Vandergon,Virginia M$7,197.6435%$2,526.593
Evans,Kellie M$7,382.0159%$4,382.653
Total$14,579.6547%$6,909.246
College-MDECOEFaculty Member's NameMonthly SalaryBenefit RateBenefit CostLarge Grant Release Time
Nathan Durdella$6,554.9263%$4,120.006
Susan Belgrad$7,721.9153%$4,094.253
Total$14,276.8358%$8,214.259
SKG
SKG Sub-contract for Assessment - USDE HSI-STEM Project Budget Detail - 2016-2021
Subcontract -SGS$10,000$10,000$10,000$10,000$10,000$50,000
Total:$10,000$10,000$10,000$10,000$10,000$50,000
GCC
Glendale CC USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
Program Counselor 12 months$35,000$35,000$35,000$35,000$35,000$175,000
Tutors @ $12/hr$6,000$6,000$6,000$6,000$6,000$30,000
Subtotal Personnel:$41,000$41,000$41,000$41,000$41,000$205,000
Section B: Fringe Benefits
Program Counselor @14%$4,900$4,900$4,900$4,900$4,900$24,500
Tutors @ 2%$120$120$120$120$120$600
Subtotal Fringe:$5,020$5,020$5,020$5,020$5,020$25,100
Section C: Travel
Subtotal Travel:$0$0$0$0$0
Section D: Equipment
$0$0$0$0$0
Section E: Supplies$0
Subtotal Supplies:$0$0$0$0$0$0
Section H: Other
Assessment-Research and Planning$2,000$2,000$2,000$2,000$2,000$10,000
Indirect$2,000$2,000$2,000$2,000$2,000$10,000
Subtotal Other:$4,000$4,000$4,000$4,000$4,000$20,000
Total Direct Costs$50,020$50,020$50,020$50,020$50,020$250,100
COC
College of the Canyons
Proposed USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
COC Faculty Mentors and part time counselor $10,250$10,250$10,250$10,250$10,250
COC MESA Student Facilitators/Tutors Wages$12,750$12,750$12,750$12,750$12,750
COC MESA Administrative Support Wages$7,000$7,000$7,000$7,000$7,000
Data Collection and Analysis$750$750$750$750$750
Subtotal Personnel:$30,750$30,750$30,750$30,750$30,750$153,750
Section B: Fringe Benefits
Faculty @ 14.41%$1,477$1,477$1,477$1,477$1,477
Students @ 2.1741%$277$277$277$277$277
P/T Administrative Support @ 21.72%$1,520$1,520$1,520$1,520$1,520
Data Collection @ 40%$300$300$300$300$300
Subtotal Fringe:$3,575$3,575$3,575$3,575$3,575$17,873
Section C: Travel
National URM Conferences (SHPE, HENAAC, SWE)$11,000$11,000$11,000$11,000$11,000
Subtotal Travel:$11,000$11,000$11,000$11,000$11,000$55,000
Section D: Equipment
$0$0$0$0$0
Section E: Supplies
Supplies & Materials$1,500$1,500$1,500$1,500$1,500
Subtotal Supplies:$1,500$1,500$1,500$1,500$1,500$7,500
Section H: Other
Workshop Refreshments$2,175$2,175$2,175$2,175$2,175
Professional Development Presenters$750$750$750$750$750
Membership to Professional Societies$250$250$250$250$250
Subtotal Other:$3,175$3,175$3,175$3,175$3,175$15,875
Total Direct Costs$50,000$50,000$50,000$50,000$50,000$249,998
Pierce
Pierce College USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
Tutors$12,000$12,000$12,000$12,000$12,000$60,000
CGCA$20,000$20,000$20,000$20,000$20,000$100,000
Subtotal Personnel:$32,000$32,000$32,000$32,000$32,000$160,000
Section B: Fringe Benefits
$0$0$0$0$0$0
CGCA$5,200$5,200$5,200$5,200$5,200$26,000
Subtotal Fringe:$5,200$5,200$5,200$5,200$5,200$26,000
Section C: Travel
Travel to conferences (1 per year for 10 students)$2,500$2,500$2,500$2,500$2,500$12,500
Subtotal Travel:$2,500$2,500$2,500$2,500$2,500$12,500
Section D: Equipment
$0$0$0$0$0
Section E: Supplies
Subtotal Supplies:$0$0$0$0$0$0
Section H: Other
Subtotal Other:$0$0$0$0$0$0
Total Direct Costs$39,700$39,700$39,700$39,700$39,700$198,500
Indirect costs: 32% on salaries only$10,240$10,240$10,240$10,240$10,240$51,200
Total of Direct and Indirect Costs$49,940$49,940$49,940$49,940$49,940$249,700
Moorpark
Moorpark CC USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
Grant Administrator - Oversees the grant funding and expenditures$7,426$7,426$7,426$7,426$7,426
Faculty - Curriculum development, instructing bridge courses, outrreach, student project advisor, research with university faculty, collects data on student success$7,985$7,985$7,985$7,985$7,985
Supplemental Instructors or Tutors - Providing assistance to the faculty during lectures, conducting review sessions, instructing the bridge courses $2,400$2,400$2,400$2,400$2,400
Academic Counselor - Intrusive counseling designated to the selected cohort$7,985$7,985$7,985$7,985$7,985
Subtotal Personnel:$25,795$25,795$25,795$25,795$25,795$128,976
Section B: Fringe Benefits
Grant Administrator$2,101$2,101$2,101$2,101$2,101
Faculty$778$778$778$778$778
Supplemental Instructor or Tutor$49$49$49$49$49
Academic Counselor$778$778$778$778$778
Subtotal Fringe:$3,706$3,706$3,706$3,706$3,706$18,528
Section C: Travel
Seminars, Conferences: lodging, gas, food, registration - estimated for 10-12 students$5,099$5,099$5,099$5,099$5,099
Subtotal Travel:$5,099$5,099$5,099$5,099$5,099$25,495
Section D: Equipment
$0$0$0$0$0$0
Section E: Supplies
Instructional and Printing Supplies: Paper, ink, folders, papers, USB drives, Textbooks, T-shirts$3,000$3,000$3,000$3,000$3,000
Subtotal Supplies:$3,000$3,000$3,000$3,000$3,000$15,000
Section H: Other
Student scholarships for a 25 student cohort $400 per year$10,000$10,000$10,000$10,000$10,000
Student and faculty appreciation day (food)$400$400$400$400$400
4% Indirect cost to the college$2,000$2,000$2,000$2,000$2,000
Subtotal Other:$12,400$12,400$12,400$12,400$12,400$62,000
Total Direct Costs$50,000$50,000$50,000$50,000$50,000$250,000
CSUN Overall
USDE HSI-STEM Project Budget Detail - 2016-2021
Year 1Year 2Year 3Year 4Year 5CumulativeAccountCode
Section A: Personnel
Reassigned time, 5 faculty @ 3 units/yr; $7000/3 units$35,000$36,050$37,132$38,245$39,393$185,820601620
Faculty summer support, 8 CECS Faculty$60,707$62,528$64,404$66,336$68,326$322,302601530
Chair support, 2 @ 1/2 mo$10,689$11,010$11,340$11,680$12,031$56,749601530
Research students, 30-32 @ 7200/student per year$230,400$230,400$223,200$216,000$216,000$1,116,000601580
10 CSUN student tutors and mentors: 10 hours/wk @ $15/hour for 50 wks$75,000$75,000$75,000$75,000$75,000$375,000601130
Workshops$100,000$100,000$100,000$100,000$100,000$500,000601130
Administrative Staff support$50,000$50,000$50,000$51,000$51,000$252,000601630
Lab support staff (for senior design / other projects$21,000$24,000$24,000$27,000$27,000$123,000601570
Project Evaluator, 6 units release time (Covered by Large Grant Release Time)$0601620
Project Evaluator, 2 mos. Summer salary @ $65,004/yr$14,445$14,878$15,325$15,784$16,258$76,690601640
Subtotal Personnel:$597,241$603,866$600,400$601,046$605,008$3,007,561
Section B: Fringe Benefits
Labor @ 61% (line 4)$21,350$21,991$22,650$23,330$24,030$113,350602000
Labor @ 10.6% (lines 5-8)$39,940$40,167$39,638$39,116$39,364$198,225602000
Labor @ 61 % (lines 9, 10, 11)$104,310$106,140$106,140$108,580$108,580$533,750602000
Labor @ 10.6 % (line 13)$1,531$1,577$1,624$1,673$1,723$8,129602000
Subtotal Fringe:$167,132$169,875$170,053$172,699$173,697$853,455
Section C: Travel
CC meeting/AHSIE/HACU conferences$10,000$12,000$13,000$13,000$13,000$61,000630100
ASEE meeting, 2-3 faculty and students/yr$5,000$7,000$7,000$7,000$7,000$33,000630100
Subtotal Travel:$15,000$19,000$20,000$20,000$20,000$94,000
Section D: Equipment
$0$0$0$0$0
Section E: Supplies
Printing$1,000$1,000$1,000$1,000$1,000$5,000720100
Lab Supplies$24,000$24,000$24,000$24,000$19,000$115,000720100
Subtotal Supplies:$25,000$25,000$25,000$25,000$20,000$120,000
Section H: Other
Hispanic student Books(50 CSUN students @ $ 500 each/year)$25,000$25,000$25,000$25,000$25,000$125,000680110
Subcontract -SGS$10,000$10,000$10,000$10,000$10,000$50,000625710
Subcontract-GCC$50,020$50,020$50,020$50,020$50,020$250,100625710
Subcontract-COC$50,000$50,000$50,000$50,000$50,000$250,000625710
Subcontract-Pierce$49,940$49,940$49,940$49,940$49,940$249,700625710
Subcontract-Moorpark$50,000$50,000$50,000$50,000$50,000$250,000625710
CSU System Wide Evaluation$20,000$20,000$20,000$20,000$20,000$100,000
Subtotal Other:$254,960$254,960$254,960$254,960$254,960$1,274,800
Total Direct Costs$1,059,333$1,072,701$1,070,413$1,073,705$1,073,664$5,349,816
CSUN Indirect Cost$140,150$127,161$126,068$125,812$125,806$644,996
Annual Budget Total$1,199,482$1,199,862$1,196,481$1,199,517$1,199,470$5,994,812$5,994,812
CSUN Faculty Costs
Current Salary + 3 PercentLarge Grant Release TimeCovered by grantSummer Salary
College-CECSFaculty Member's NameMonthly SalaryBenefit RateBenefit Cost$9,617.11
Manufacturing Sys Eng & MgmtBavarian,Behzad B$9,617.1148%$4,645.303$8,659.21
Elec & Comp EngrOsorno,Ignacio B$8,659.2150%$4,331.153$6,802.12
Mechanical EngineeringNandikolla,Vidya K$6,802.1260%$4,093.223$6,802.12
Civil Eng & Const MgtAlroomi,Anwar S$6,802.1262%$4,206.523$6,802.12
Elec & Comp EngrJia,Ruting$6,802.1261%$4,170.473$8,420.25
Computer ScienceMelara,Gloria E$8,420.2550%$4,239.483$6,802.12
Manufacturing Sys Eng & MgmtLi,Bingbing$6,802.1261%$4,173.563$6,802.12
Manufacturing Sys Eng & MgmtGandhi,Shereazad J$6,802.1244%$2,960.223$60,707.17
Total$60,707.17$32,819.92915
College-CECSDepartment Chairs NameMonthly SalaryBenefit RateBenefit CostSummer Salary
Mechanical EngineeringJohari,Hamid$11,378.4150%$5,706.20$5,689.21
Civil Eng & Const MgtDermendjian,Nazaret$9,999.2453%$5,254.03$4,999.62
Total$21,377.65$10,960.23$10,688.83
College - CSMFaculty Member's NameMonthly SalaryBenefit RateBenefit CostLarge Grant Release Time
Oberholzer Vandergon,Virginia M$7,197.6435%$2,526.593
Evans,Kellie M$7,382.0159%$4,382.653
Total$14,579.6547%$6,909.246
College-MDECOEFaculty Member's NameMonthly SalaryBenefit RateBenefit CostLarge Grant Release Time
Nathan Durdella$6,554.9263%$4,120.006
Susan Belgrad$7,721.9153%$4,094.253
Total$14,276.8358%$8,214.259
SKG
SKG Sub-contract for Assessment - USDE HSI-STEM Project Budget Detail - 2016-2021
Subcontract -SGS$10,000$10,000$10,000$10,000$10,000$50,000
Total:$10,000$10,000$10,000$10,000$10,000$50,000
GCC
Glendale CC USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
Program Counselor 12 months$35,000$35,000$35,000$35,000$35,000$175,000
Tutors @ $12/hr$6,000$6,000$6,000$6,000$6,000$30,000
Subtotal Personnel:$41,000$41,000$41,000$41,000$41,000$205,000
Section B: Fringe Benefits
Program Counselor @14%$4,900$4,900$4,900$4,900$4,900$24,500
Tutors @ 2%$120$120$120$120$120$600
Subtotal Fringe:$5,020$5,020$5,020$5,020$5,020$25,100
Section C: Travel
Subtotal Travel:$0$0$0$0$0
Section D: Equipment
$0$0$0$0$0
Section E: Supplies$0
Subtotal Supplies:$0$0$0$0$0$0
Section H: Other
Assessment-Research and Planning$2,000$2,000$2,000$2,000$2,000$10,000
Indirect$2,000$2,000$2,000$2,000$2,000$10,000
Subtotal Other:$4,000$4,000$4,000$4,000$4,000$20,000
Total Direct Costs$50,020$50,020$50,020$50,020$50,020$250,100
COC
College of the Canyons
Proposed USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
COC Faculty Mentors and part time counselor $10,250$10,250$10,250$10,250$10,250
COC MESA Student Facilitators/Tutors Wages$12,750$12,750$12,750$12,750$12,750
COC MESA Administrative Support Wages$7,000$7,000$7,000$7,000$7,000
Data Collection and Analysis$750$750$750$750$750
Subtotal Personnel:$30,750$30,750$30,750$30,750$30,750$153,750
Section B: Fringe Benefits
Faculty @ 14.41%$1,477$1,477$1,477$1,477$1,477
Students @ 2.1741%$277$277$277$277$277
P/T Administrative Support @ 21.72%$1,520$1,520$1,520$1,520$1,520
Data Collection @ 40%$300$300$300$300$300
Subtotal Fringe:$3,575$3,575$3,575$3,575$3,575$17,873
Section C: Travel
National URM Conferences (SHPE, HENAAC, SWE)$11,000$11,000$11,000$11,000$11,000
Subtotal Travel:$11,000$11,000$11,000$11,000$11,000$55,000
Section D: Equipment
$0$0$0$0$0
Section E: Supplies
Supplies & Materials$1,500$1,500$1,500$1,500$1,500
Subtotal Supplies:$1,500$1,500$1,500$1,500$1,500$7,500
Section H: Other
Workshop Refreshments$2,175$2,175$2,175$2,175$2,175
Professional Development Presenters$750$750$750$750$750
Membership to Professional Societies$250$250$250$250$250
Subtotal Other:$3,175$3,175$3,175$3,175$3,175$15,875
Total Direct Costs$50,000$50,000$50,000$50,000$50,000$249,998
Pierce
Pierce College USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
Tutors$12,000$12,000$12,000$12,000$12,000$60,000
CGCA$20,000$20,000$20,000$20,000$20,000$100,000
Subtotal Personnel:$32,000$32,000$32,000$32,000$32,000$160,000
Section B: Fringe Benefits
$0$0$0$0$0$0
CGCA$5,200$5,200$5,200$5,200$5,200$26,000
Subtotal Fringe:$5,200$5,200$5,200$5,200$5,200$26,000
Section C: Travel
Travel to conferences (1 per year for 10 students)$2,500$2,500$2,500$2,500$2,500$12,500
Subtotal Travel:$2,500$2,500$2,500$2,500$2,500$12,500
Section D: Equipment
$0$0$0$0$0
Section E: Supplies
Subtotal Supplies:$0$0$0$0$0$0
Section H: Other
Subtotal Other:$0$0$0$0$0$0
Total Direct Costs$39,700$39,700$39,700$39,700$39,700$198,500
Indirect costs: 32% on salaries only$10,240$10,240$10,240$10,240$10,240$51,200
Total of Direct and Indirect Costs$49,940$49,940$49,940$49,940$49,940$249,700
Moorpark
Moorpark CC USDE HSI STEM Grant Project Budget Detail-2016-2021
Year 1Year 2Year 3Year 4Year 5Cumulative
Section A: Personnel
Grant Administrator - Oversees the grant funding and expenditures$7,426$7,426$7,426$7,426$7,426
Faculty - Curriculum development, instructing bridge courses, outrreach, student project advisor, research with university faculty, collects data on student success$7,985$7,985$7,985$7,985$7,985
Supplemental Instructors or Tutors - Providing assistance to the faculty during lectures, conducting review sessions, instructing the bridge courses $2,400$2,400$2,400$2,400$2,400
Academic Counselor - Intrusive counseling designated to the selected cohort$7,985$7,985$7,985$7,985$7,985
Subtotal Personnel:$25,795$25,795$25,795$25,795$25,795$128,976
Section B: Fringe Benefits
Grant Administrator$2,101$2,101$2,101$2,101$2,101
Faculty$778$778$778$778$778
Supplemental Instructor or Tutor$49$49$49$49$49
Academic Counselor$778$778$778$778$778
Subtotal Fringe:$3,706$3,706$3,706$3,706$3,706$18,528
Section C: Travel
Seminars, Conferences: lodging, gas, food, registration - estimated for 10-12 students$5,099$5,099$5,099$5,099$5,099
Subtotal Travel:$5,099$5,099$5,099$5,099$5,099$25,495
Section D: Equipment
$0$0$0$0$0$0
Section E: Supplies
Instructional and Printing Supplies: Paper, ink, folders, papers, USB drives, Textbooks, T-shirts$3,000$3,000$3,000$3,000$3,000
Subtotal Supplies:$3,000$3,000$3,000$3,000$3,000$15,000
Section H: Other
Student scholarships for a 25 student cohort $400 per year$10,000$10,000$10,000$10,000$10,000
Student and faculty appreciation day (food)$400$400$400$400$400
4% Indirect cost to the college$2,000$2,000$2,000$2,000$2,000
Subtotal Other:$12,400$12,400$12,400$12,400$12,400$62,000
Total Direct Costs$50,000$50,000$50,000$50,000$50,000$250,000
-
• Welcome/Information Items – Ramesh– Report on CSU System wide HSI-STEM Summit (Aug
30/31)– USDE Project Directors Meeting (Nov 02-03) in DC
• Budget Update/Sub-award budgets and invoicing –Ramesh and Shanell
• Project Assessment and Evaluation - Nathan• Fall Research Symposium Logistics (Oct 4th) -
Ramesh
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 9
-
• Welcome/Information Items – Ramesh– Report on CSU System wide HSI-STEM Summit (Aug
30/31)– USDE Project Directors Meeting (Nov 02-03) in DC
• Budget Update/Sub-award budgets and invoicing –Ramesh and Shanell
• Project Assessment and Evaluation - Nathan• Fall Research Symposium Logistics (Oct 4th) -
Ramesh
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 10
-
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 11
-
• Audience: All cohort students from CSUN and partner campuses, their families, faculty, staff, students from CSUN and CCC partners
• By now you should have shared the template w/students so they are prepared.
• Practice to stay within time limits (10 mins)• Mentors introduce their students/project (2 mins or
less) and moderate Q&A (3 mins or less)• Posters (please work w/Stacey and Armando)
Research Symposium
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 12
-
• Updates on current work/meetings w/students – CSUN Faculty Mentors
• Project Activities• Glendale Community College – Jan Swinton, Scott Rubke,
Chris Heywerth, and Marisela Canela• College of the Canyons – Amy Foote and David Martinez• Pierce College – Margaret Wessling and Elizabeth Cheung• Moorpark College – Scarlet Relle
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 13
-
• Updates on current work/meetings w/students – CSUN Faculty Mentors
• Project Activities• Glendale Community College – Jan Swinton, Scott Rubke,
Chris Heywerth, and Marisela Canela• College of the Canyons – Amy Foote and David Martinez• Pierce College – Margaret Wessling and Elizabeth Cheung• Moorpark College – Scarlet Relle
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 14
-
• Updates on current work/meetings w/students – CSUN Faculty Mentors
• Project Activities• Glendale Community College – Jan Swinton, Scott Rubke,
Chris Heywerth, and Marisela Canela• College of the Canyons – Amy Foote and David Martinez• Pierce College – Margaret Wessling and Elizabeth Cheung• Moorpark College – Scarlet Relle
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 15
-
• Updates on current work/meetings w/students – CSUN Faculty Mentors
• Project Activities• Glendale Community College – Jan Swinton, Scott Rubke,
Chris Heywerth, and Marisela Canela• College of the Canyons – Amy Foote and David Martinez• Pierce College – Margaret Wessling and Elizabeth Cheung• Moorpark College – Scarlet Relle
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 16
-
• Updates on current work/meetings w/students – CSUN Faculty Mentors
• Project Activities• Glendale Community College – Jan Swinton, Scott Rubke,
Chris Heywerth, and Marisela Canela• College of the Canyons – Amy Foote and David Martinez• Pierce College – Margaret Wessling and Elizabeth Cheung• Moorpark College – Scarlet Relle
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 17
-
• Meetings Calendar for Fall 2017AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 18
-
Aug 24, 2017* Sep 21, 2017*• Oct 4, 2017**• Oct 26, 2017*• Nov 9, 2017*• Dec 14, 2017”*Monthly meetings above are scheduled from 1 PM – 3 PM in JD 1568.** 3rd Annual Research Symposium from 3:30 PM – 7 PM in USU Northridge Center
Meeting Calendar for Fall 2017
AIMS(HSI-STEM Grant) Meeting # 56 1909/21/17
-
• CSUN Cohorts – Ramesh and Stacey Schaaf– Status of recruitment– Capacity for Research Assistants (fall 17)– Textbook awards– Orientation for new cohorts (Sep 22nd) – Tutors for fall 17 courses
• Meetings Calendar for Fall 2017• Adjourn
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 20
-
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56
Column1 Year 1 Year 2 Year 3 Year 4 Year 5 Total funded over 5 Years
FTF 20 20 20 10
Running Totals 20 40 60 70 70 260
FTT 30 30 30 30
Running Totals 30 60 60 60 30 240
Annual 50 100 120 130 100 500
21
CSUN Recruitment Plan for Cohorts
-
Status of Cohort Recruitmentas of 08/24/17
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 22
•FTF 1 (Spring 17) - 14• Status of Year 1 FTT, Year 2 FTF, and Year 2 FTT cohorts:•FTT 1 (Aug 17) – 10•FTF 2 (Aug 17) - 17•FTT 2 (Aug 17) – 26•Collectively we had openings for another 33 students (9 FTF and 24 FTT)
-
•Reopened applications to completely fill cohort•Currently close to capacity overall (FTF + FTT ~ 100)•Discussion on applicants requesting special consideration
Status of Cohort recruitment (contd)..
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 23
-
• CSUN Cohorts – Ramesh and Stacey Schaaf– Status of recruitment– Capacity for Research Assistants (fall 17)– We budgeted for ~ 30 students annually. Based on our
current budget and w/Year 2 funding assured we can easily support 40 students, and as many as 50.
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 24
-
• CSUN Cohorts – Ramesh and Stacey Schaaf– Status of recruitment– Capacity for Research Assistants (fall 17)– Textbook awards– Originally budgeted $ 500 annually. However based on
Year 1 expenditures for workshops we can easily cover all cohort students with $ 500 awards/semester – with a transfer of funds from the amount budgeted for workshops to student support.
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 25
-
• CSUN Cohorts – Ramesh and Stacey Schaaf– Status of recruitment– Capacity for Research Assistants (fall 17)– Textbook awards– Orientation for new cohorts (Sep 22nd) – When: 2 PM– Where: Johnson Auditorium– Schedule: Introductions, Orientation, EMS Survey,
Social
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 26
-
• CSUN Cohorts – Ramesh and Stacey Schaaf– Status of recruitment– Capacity for Research Assistants (fall 17)– Textbook awards– Orientation for new cohorts (Sep 22nd) – Tutors for fall 17 courses
• Meetings Calendar for Fall 2017• Adjourn
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 27
-
• AM 316, CE 240• ECE 240, ECE 320, ECE 350• COMP 110, 122, 182, 282• CIT 160• ME 209, ME 335, ME 370• MSE 227
High DUF Courses (historically)
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 28
Still lookingfor tutors forcoursesin Red
-
Aug 24, 2017* Sep 21, 2017*• Oct 4, 2017**• Oct 26, 2017*• Nov 9, 2017*• Dec 14, 2017”*Monthly meetings above are scheduled from 1 PM – 3 PM in JD 1568.** 3rd Annual Research Symposium from 3:30 PM – 7 PM in USU Northridge Center
Meeting Calendar for Fall 2017
AIMS(HSI-STEM Grant) Meeting # 56 2909/21/17
-
• Meetings Calendar for Fall 2017• Adjourn
AGENDA
09/21/17 AIMS(HSI-STEM Grant) Meeting # 56 30
Welcome to AIMS2(HSI-STEM Grant) �Meeting # 56AGENDASlide Number 3AGENDASlide Number 5Slide Number 6AGENDASub-awards and invoicingAGENDAAGENDASlide Number 11Research SymposiumAGENDAAGENDAAGENDAAGENDAAGENDAAGENDAMeeting Calendar for Fall 2017AGENDASlide Number 21Status of Cohort Recruitment�as of 08/24/17Status of Cohort recruitment (contd)..AGENDAAGENDAAGENDAAGENDAHigh DUF Courses (historically)Meeting Calendar for Fall 2017AGENDA