ࡱ> lk \p Kimia Kasraie Ba= =x[,8X@"1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Arial1Arial1 Arial1Arial1Arial1Arial1 Arial1 Arial1Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) "$"#,##00.0 0.0%0. 0.0000!"$"#,##0.00;[Red]"$"#,##0.00"$"#,##0;[Red]"$"#,##0 0.000                + ) , *       X  X  X  X*  X*  X*    X  X.  X.  X.  X.  \.  \.  X.  \  \  |  X,  X,  \,  \,  \,  \,  X,  X+  X+    X+  X/  X/  X)  X)    X  |  X/  \  |@ @ .  x .  |@ .  |@@ .  x @ .  |@ .  x!@@ .  |@ @ ,  |@ @ ,  x@ @ ,  |@ @ ,  |!@@ .  x! @ .  |!@ @ .  x @ ,  x @ ,  1|@@ ,  1|!@@ ,  x! @ ,  |!@ @ ,  |!@ @ ,  x!@ @ ,  |!@ @ ,  x ,  |@ ,  x@ ,  |@ ,  |@@ +  x @ +  |@ @ +  |@ +  x +  |@ +  x!@@ +  |!@@ +  x! @ +  |!@ @ +  x@@ /  x @ /  x@ /  x /  x!@@ /  x! @ /  x! @ .  x!@ @ .  x! @ ,  |!@ @ ,  x!@ @ ,  x! @ +  x!@ @ +  x! @ /  x!@ @ /  |@@ )  |@ )  x @ )  x@ )  |@ @ )  x )  x )  |@ )  x!@@ )  x!@ )  x! @ )  |!@ @ )    |@ @ .  x@ @ .  x @ .  |!@@ .  x! @ .  |!@ @ .  |!@ @ .  x.  x.  x!@ ,  |@@ ,  x @ ,  |@ ,  x ,  |!@@ ,  x! @ ,  |@ .  | .  x!@ +  |@@ /  x @ /  |@ /  x /  |!@@ /  x! @ /  |@ /  |@ @ /  |!@ @ /  |" @ /  |""@ @ )  |""@ @ )  |""@ @ )  |@ @)  |@ @ .  |" @ ,  |""@ @ .  |" @ +  |" @ .  |""@ @ ,  x! @ .  1|@ ,  x!@@ ,  | .  |@ @ .  |!@ @ . X | X-   x,  X*  |@ .  | . X  `W!Example 1 Cerritos ?Example 2 Chaffey]Example 3 De Anza0yExample 4 Foothill Your College" X PTT CounselorPTT CoordinatorEnglish FTE for Trainer CourseMath FTE for Trainer CourseClassified Admin AssistantStudent Tutors EquipmentSupplies FacilitiesStudents in Control GroupTotal Hourly Personnel Costs: Total Salaried Personnel Costs: Total Fixed Costs: DescriptionValue)Incremental FTES from Students in Program%Section 1: Students Served in ProgramStudents in Program Annually$ (N-adjusted to Program size) MPS CounselorMath FTE for Double LoadStudent Tutors (Annual Budget)---Salaried Personnel CostsHourly Personnel Costs Fixed CostsTotal Program Costs: Student TutorInstructor StipendsFaculty Stipends Adult HourlyInstructional SuppliesNon-Instructional SuppliesContract ServicesConsultation ServicesTravel and Conference:Section 2: Incremental Salaried Personnel Costs of Program"Section 4: Incremental Fixed Costs-Section 3: Incremental Hourly Personnel Costs#Section 5: Incremental Cost Summary Position 1 Position 2 Position 3 Position 4 Position 5 Position 6 Position 7Personnel Cost 1Personnel Cost 5Personnel Cost 4Personnel Cost 3Personnel Cost 2 Fixed Cost 1 Fixed Cost 2 Fixed Cost 3 Fixed Cost 41.2.3.4.5.1Model 1: Learning Communities at Cerritos CollegeNModel 2: Service Learning (Developmental Education Courses) at Chaffey College)Potential Revenue from FTES @ $4,361/FTESNModel 4: Supplemental Instruction at Foothill College's Pass the Torch ProgramEModel 3: Counseling and Time on Task at De Anza College's MPS Program#Model 5: Template for Entering DataA. Position TitleB. FTE C. Salary D. Prorated Salary E. Benefits @ 35%F. CostA. Type of Hourly PersonnelB. No. of Hourly EmployeesC. Hourly RateD. Annual Hours Per EmployeeE. CostA. ItemB. Annual Cost/Budget(Section 6: Incremental FTES from Program7Subsequent Total Contact Hours from Students in Program=Subsequent Total Contact Hours from Students in Control Group9Incremental Total Contact Hours from Students in Program 7Percentage Increase in Total Contact Hours from Program w*** Note: Total Contact Hours = Weekly Student Contact Hours * Term Length Multiplier; FTES = Total Contact Hours / 525*** Example: 5 unit, 4 hr. lecture, 3 hr. lab, 18 week class with 65 students is 7*18*65 = 8,190 total contact hrs, or 8190 / 525 = 15.6 FTESZ( wnR' ycc  B-+5=*>  dMbP?_*+%&?'?(?)?MDell Laser MFP 1600n odXXLetterPRIVp dCourier NewH"dXX??U} $} 2} }  } I } }  } m!} B@@@g @@@ @ @ @   @ @@ @@@@@ @ @I@ @@@@@ @ = ~ z@  $!!!"!!D C D E F G H~ C??$@@@@~ A@B>"> DD+>ffffff?DD"> DD~ A@B>"> DD+>ffffff?DD">  DD~ A@ B >" >  D D + > ffffff?D D " >  D D ~ A@ B >" >  D D + > ffffff?D D " >  D D ~ A@ B>>>>~ I@ JKKKK #!!%$ & # # % '(') *&++,-, kI kJ lK lL mM 8 U VFW~ XR@ N9 M EFG~ H֤@ N:LEFGH N;LEFGH O<PQRST+../ 0 #^@. % 1% 22_ nN oO~ \? ]~ ^8@3~ Y@ Z ~ [@@~ Y@ Z!~ [@~ Y@ Z"~ [@~ `@ a#~ b@2 4 #@ %B X$&$^@$$I"P::"""G&4**** @!"X #$% & 'w() *+,-./ 0 1 2 3456@7@8@9@:@;@=@>@?@ ' !5'!66"g "pN "qO "~ #e? #f#$D  #3~ $c@ $d$^@%D $~ %g@ %h%@&D %&6 &<#&@@ %#% &':; (7P (888)z ){ )| )}~ *s? *w*x*yz@D~ +r@ +uQ+t~ +v A~ ,r@ ,u ,t~ ,vΡ@~ -r@ -uR-t~ -v +~ .r@ .uS.t/.v}P@1D+D-D*D,/r /u /t~ 0r@ 0uT0t=0hͥe?'D+D*D-D,D-D,~ 1r@ 1u1t 1g!Ӱr~D@2 D. ~ 2r @ 2u?2t 2@cA0 D1 3 4V4 5W56789:;=9>9?9BX"6LLLO0E444Y&gJJ " @@A@@9A9< <- ?& **  /0 -2 D,>@<d7ggh/h  BHT\]]  dMbP?_*+%&?'?(?)?MDell Laser MFP 1600n odXXLetterPRIVp dCourier NewH"dXX??U} $} 2}  }  }  } m }  } m!} B@@~g9 @@@ @ @ @   @ @@ @@@@@@ @ @g @@@@@ > ~ z@ $ C D E F G H~ C??@"@ DD+@ffffff?DD"@ DD~ A@B>"> DD+>ffffff?DD"> DD~ A@B>"> DD+>ffffff?DD">  DD~ A@ B >" >  D D + > ffffff?D D " >  D D ~ A@ B >" >  D D + > ffffff?D D " >  D D ~ C@ !>~ I@ ijjj  #  % '(') *&++,-, kI kJ lK lL mM~ ? W,@F@W$@X̾@LLL~ @ E"@F@G@HGz?@~ @ E@F`@G{@H37˘@~ @ E?FȌ@GN@HD@~ @ E?Fȏ@G@M@H(\@~ @QRST+../ 0 #۬\V@ %ͫ 1% 22 nN oO~ \? ]~ ^@3~ Y@ Z~ [@~ Y@ Z~ [~ Y@ Z[2 4 #@# %BP X$&$^$$I"PwWWWW?G&4** @!"g #$% & '() *+,-./ 0 1 2 3456@7@8@9@:@;@=@>@?@ ' !5'!66"g "pN "qO "~ #? ##$D  #3~ $@ $$۬\V@%D $~ %@ %%@&D %&6 &<#&7>Wek@0 %#% &':; (7P (888)z ){ )| )}~ *s? *w*x*yz@.D~ +r@ +uQ+t~ +vdZA~ ,r@ ,u ,t~ ,vq@~ -r@ -uR-t~ -vp A~ .r@ .uS.t/.v3ñ@1D+D-D*D,.=/r /u /t~ 0r@ 0uT0t=0:rL?@ī'D+D*D-D,D-D,~ 1r@ 1u1t 1î\@2 D. ~ 2r @ 2u?2t 21?A D1 3 4V4 5W56789:;=9>9?9BX"6LLLO0E444c&gJJ" @@A@@9A9< 0 ?& )*  .2 >@<d 7  ;gqix  dMbP?_*+%&?'?(?)?MDell Laser MFP 1600n odXXLetterPRIVp dCourier NewH"dXX??U} $} 2}  } $ }  } I } $ } ;@@@g @@@ @ @ @   @ @@ @@@@ @ @g@ w@@@@ @ Y@ A ~ R@  $!!!"!! C D E F G H~ C? ?Cl?~ @@"@J@ DD+@ @ffffff?DD"@@ DD~ A@ BioT?~ >@">@ DD+>@ffffff?DD">ffff6@  DD~ A@B>>>>~ A@ B>>>>~ A@ B>>>>~ C@ !>~ I@ ijjj   # a@" % '(') *&++,-, kI kJ lK lL mM~ ?  W F W~ X@~ @EFGH~ @EFGH~ @EFGH~ @QRST  #@# % 1% 22 nN oO~ \? ]~ ^3~ Y@ Z~ [~ Y@ Z~ [~ `@ ab2 4 #$ % 'BX$&$^$$$$$I"PT""""G&4**? !X "#$ % &;'( )*+,-. / 0 1 23456789: 5' 66!g !pN !qO!~ "? ""a@D "~ #@ ##@D#~ $@ $$%D$%6 %<#%a@ %"$% &:; '7P '888(z ({ (| (}~ )s? )w)x)yR@-D~ *r@ *uQ*t~ *vu@~ +r@ +u +t~ +vR@~ ,r@ ,uR,t~ ,v@0@~ -r@ -uS-t/-v@@0D*D,D)D+.r .u .t~ /r@ /uT/t=/ôtBY?'D*D)D,D+D,D+~ 0r@ 0u0t 0d?c?vH@1 D- ~ 1r @ 1u?1t 1e A/ D0 2 3V 4W45 6U6789::0FFFI0E444Y&gJJ  0% )) /  .1 >@<d7  ?  dMbP?_*+%&?'?(?)?MDell Laser MFP 1600n odXXLetterPRIVp dCourier NewH"dXX??U} $} 2}  }  }  }  }  } m!} ?@@@g @@@ @ @ @   @ @@ @@@@ @ @X@ @@@@ @ @ @ ~ [@  $!!!"!! C D E F G H~ C? ??@@"@@ DD+@@ffffff?DD"@@@ DD~ A@ B?>@">@ DD+>@ffffff?DD">@@ DD~ A@ BioT?~ >@">@ DD+>@ffffff?DD">ffff6@  DD~ A@ B ?>@" >@  D D + >@ ffffff?D D " >M@  D D ~ A@ B ?>@" >@  D D + >@ ffffff?D D " >@  D D ~ C@ !>~ I@ ijjj   # ffffqA" % '(') *&++,-, kI kJ lK lL mM~ ? W[@F$@WR@(XV@DDD~ @EFGH~ @EFGH~ @EFGH~ @QRST  #V@# % 1% 22 nN oO~ \? ]~ ^p@3~ Y@ Z~ [@@~ Y@ Z~ [~ `@ ab2 4 #@$ % 'BX X$&$^$$I"Pd""""G&4**? !g "#$ % &'( )*+,-. / 0 1 2345@6@7@8@:@;@<@=@>@ 5' 66!g !pN !qO !~ "? ""ffffqAD  "3~ #@ ##V@D #~ $@ $$@%D $%6 %<#%ffffAȫ %"$ %&:; '7P '888(z ({ (| (}~ )s? )w)x)y[@-D~ *r@ *uQ*t~ *v.A~ +r@ +u +t~ +v[@~ ,r@ ,uR,t~ ,v@~ -r@ -uS-t/-v^@0D*D,D)D+.r .u .t~ /r@ /uT/t=/fqM?'D*D)D,D+D,D+~ 0r@ 0u0t 0gV@1 D- ~ 1r @ 1u?1t 1QDA/ D0 2 3V3 4W45678:9;9<9=9>9@tD"6LLLO0E444Y&gJJ" 00% >) //  01 >@<d7  AWٴ=  dMbP?_*+%&?'?(?)?MDell Laser MFP 1600n odXXLetterPRIVp dCourier NewH"`XX??U} $} 2}  }  }  } $}  } m!} A@@@g @@@ @ @ @   @ @@ @@@@@ @ @g @@@@ @ @ B ~   $!!!"!! C D E F G H~ C? ?(@@  LL@ ffffff?LL@  LL~ A@ B)>>>>~ A@ B*@>>> ~ A@ B+ > >  >  > ~ A@ B, @ >  >  > ~ C@ !- > >  >  >~ I@ . K K  K  K    # " % '(') *&++,-, kI kJ lK lL mM~ ? /WFW(XDDD~ @ 3EFG(H DDD~ @ 2EFG(HDDD~ @ 1EFG(HDDD~ @ 0QRS(TDDD  ## % 1% 22 nN oO~ \? ]4~ ^3~ Y@ Z5~ [~ Y@ Z6~ [~ `@ a7~ b2 4 #$ % 'B X$&$^I"PdddddG&4***? !g "#$ % &'( )*+,-. / 0 1 2345@6@7@8@9@:@<@=@>@?@ 5' 66!g !pN !qO !~ "? ""D  "3~ #@ ##D #~ $@ $$%D $%6 %<#%K %"$ %&:; '7P '888(z ({ (| (}~ )s? )w)x~ )y~ *r@ *uQ*t~ *v~ +r@ +u +t~ +v~ ,r@ ,uR,t~ ,v~ -r@ -uS-t/-v0D*D,D)D+.r .u .t~ /r@ /uT/t=/'D*D)D,D+D,D+~ 0r@ 0u0t 000 1 D- ~ 1r @ 1u?1t 1G/ D0 2 3V3 4W456789:<9=9>9?9BX"6LLLO04444Y&gJJ" @@@9% ?*/ >@<d7 Oh+'0HP\h RobRobMicrosoft Excel@^e\@P,@?՜.+,0$ PXd lt|  Example 1 CerritosExample 2 ChaffeyExample 3 De AnzaExample 4 Foothill Your College  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ\]^_`abdefghijRoot Entry F컋hWorkbookSummaryInformation([DocumentSummaryInformation8c