mission statement - early learning coalition of the ... 4... · web viewboard meeting 382 north...
TRANSCRIPT
Board Meeting
382 North Suncoast Blvd.
Crystal River, FL. 34429
October 4, 2017
9:00 AM
Agenda
Conference Call # 1-800-444-2801
Access Code: 8378634
I
Call to Order, Welcome, and Introductions
Rob Wardlow
II
Public Input
Rob Wardlow
III
Approval of Agenda
Rob Wardlow
IV
Consent Agenda
Board Meeting Minutes - August 2, 2017
Executive Committee Meeting Minutes – September 28, 2017
2
5
Rob Wardlow
V
Action Items
Action Item #2017-18-04: ELCNC FY 2016-2017 Annual Report
Action Item #2017-18-05: Gold Seal Rate Increase
Action Item #2017-18-06: Disposal of Property
7
19
21
Sonya Bosanko
VI
Treasurer’s Report
Budget vs. Actual Report – June 2017
23
JJ Kenney
VII
Executive Director’s Report
28
Sonya Bosanko
VIII
New/Unfinished Business
Next Meeting Date: December 6, 2017
Rob Wardlow
IX
Public Input: Public Input is a time set aside for comments from the general public. Comments must be kept to a 3 minute limit and a speaker’s card must be completed and submitted to the Board Chair. The Chair will open the meeting to public discussion at various times during the meeting at his/her discretion.
Early Learning Coalition of the Nature Coast
Draft Board Meeting Minutes
August 2, 2017
Members Present:
Linda BarberSue Cohill FogartyRyan HausnerJJ KenneyGailen SpinkaRob WardlowBrian Coleman
Members Present Via Phone:
Jeanie Davis Robert BradburnConnie MahanHeidi RandSonya Warden
Members Absent:
Dale FrenchDarla HuddlestonBarbara LockeBlake FugateAlexa Mills
Staff Present:
Sonya BosankoSandra Woodard Sheri EllisTonya HiersIngrid Schaper
Others Present:
Others Present Via Phone:
Holly BussardVicky PittsDana Moxley
Call to Order, Welcome & Introductions
Rob Wardlow called the meeting to order at 9:02 a.m. Introductions were completed.
Public Input
None
Approval of Agenda
JJ Kenney motioned to approve the agenda. Ryan Hausner seconded the motion. Motion carried unanimously.
Consent Agenda
Review Hearing Committee Meeting Minutes – April 5, 2017
Board Meeting Minutes - June 7, 2017
Administrative Committee Meeting Minutes – June 7, 2017
Action Item # 2017-18-01: Board Membership
JJ Kenney motioned to approve the Consent Agenda. Galin Spinka seconded the motion. Motion carried unanimously.
Action Item #2017-18-02: FY 2017-2018 Early Learning Budget Update
Sonya Bosanko provided an overview that the budget originally submitted in Action Item 2016-17-25 was approved pending receipt of grant awards from the Office of Early Learning. When the grant awards were released in July, a decrease in the Outreach and Awareness award was realized in the amount of $412, from $10,309 to $9,897. The School Readiness and Voluntary Pre-Kindergarten grant awards received remain as presented. The updated budget reflects this change.
Gailen Spinka motioned to approve the action item. Ryan Hausner seconded the motion. Motion carried unanimously.
Action Item #2017-18-03: Sliding Fee Scale
Mrs. Bosanko provided an overview. The included sliding fee scale is an update from the previously approved sliding fee scale, Action Item 2016-17-23. The update is due to a formula error in the template sent by Florida’s Office of Early Learning. The appropriate box in the chart has been corrected.
Gailen Spinka motioned to approve the action item. JJ Kenney seconded the motion. Motion carried unanimously.
Treasurer’s Report
Profit & Loss; Budget vs. Actual Report June 2017
Budget vs. Actual by Class Report June 2017
Mrs. Bosanko presented the Treasurer’s Report. The financial reports provided are for period of July 2016 through June 2017. She noted that there are some additional numbers which will be captured in the 13th period invoice to close out the fiscal year.
Mrs. Bosanko stated that the ELCNC received additional funds from OEL to balance the budget for the fiscal year, due to overspending in Direct Services. This reallocation of funds across the state is very helpful to ELCs. There is about $55,000 available to cover expenses which will be captured in the 13th invoice.
Executive Director’s Report
Mrs. Bosanko presented the Executive Director’s report to the Board.
Mrs. Bosanko reviewed the Board member representation by county: 35.25 % from Citrus, 35.25 % from Dixie/Gilchrist/Levy, and 29.5% from Sumter.
The FY2016-2017 Match requirement for Citrus County was $72,453.20. The total Match commitment was $72,452.34. The year end deficit was $0.86.
The FY2016-2017 Match expended in Sumter County was $29,019.55. The total Match commitment was $29,060.44. OEL granted a match waiver for Sumter County in the amount of $40,807.96. The year end surplus was $40.89.
The Gold Seal expenditures for the year were $296,713.00. Some funds were shifted from the Administration budget to cover costs.
The current School Readiness enrollment in all five counties is 2,271. The current wait list is 38. Mrs. Bosanko stated that the ELCNC is entering the new fiscal year in a deficit of approximately $1,400,000.00 in Direct Services. Historically, the ELC has entered each fiscal year with a deficit in Direct Services, but this level is somewhat concerning as all SR clients receive 12 months of services now. It is hoped that natural attrition will rectify the Direct Services budget over time. Historically, this occurs around January, but may be different this year due to the 12 months of service. Discussion occurred regarding the recertification rate of families since July 1, and reasons why approximately 55% of families up for renewal did not recertify.
Mrs. Bosanko also stated that the ELCNC is working to increase the Gold Seal rates to the maximum allowable rate of 20%. After discussion, the following motion was proposed.
JJ Kenney motioned to appoint the Executive Committee to study the advisability of increasing the Gold Seal rate in September 2017, following the collection of additional recertification data. Sue Fogarty seconded the motion. Motion approved unanimously, with Ryan Hausner abstaining due to conflict of interest.
Mr. Wardlow noted that any approved increase to the Gold Seal rate could be made retroactive to July 1 or to another date. Mrs. Bosanko noted that there are a variety of staff activities that need to occur to change payment rates for children enrolled in Gold Seal locations.
Ingrid Schaper shared that there is great interest in the Coalition’s new training series on Conscious Discipline. There have been many requests for training in the area of social/emotional development and classroom management. The training program is going to last from August – March, with five training groups totaling approximately 100 teachers. Mrs. Schaper stated that there are a number of centers that are including all of their teachers in the training, which will help those centers change their entire school culture related to discipline of children. She also shared that the TIP stipends to support this training will total approximately $20,000, which is the majority of the TIP budget for the year. Mrs. Bosanko stated that she will work with the Finance Director to try to find other funds within the budget to support the TIP program, so that teachers can receive stipends for other Coalition training activities.
Mrs. Bosanko shared information gathered by Sandra Woodard regarding the types of employment of the SR clients. She and Mrs. Woodard are considering ways to utilize this information to target employers for possible donations.
JJ Kenney motion to approve the Executive Director’s Report. Ryan Hausner seconded the motion. Motion passed unanimously.
New/Unfinished Business
Mrs. Bosanko distributed copies of A Framework for Understanding Poverty, by Ruby K. Payne. She encouraged members to request additional copies if they would like to share with coworkers or others in their professional circles.
Next Regular Meeting Date: October 4, 2017 at 9:00 a.m.
Public Input
None
JJ Kenney motioned to adjourn at 9:32 a.m. Brian Coleman seconded the motion. Motion carried unanimously.
*If additional detail regarding the discussion at the meeting is desired, a recording is available at the Coalition’s Main office in Crystal River.
Minutes prepared by Ingrid Schaper
Executive Committee Meeting
Draft Minutes
September 28, 2017
Members Present:
JJ KenneyRob Wardlow
Members Present Via Phone:
Ryan Hausner
Members Absent:
Gailen Spinka
Staff Present:
Sonya BosankoIngrid SchaperSheri EllisTonya HiersDesirae Rickman
Others Present:
Dana MoxleyBrian Coleman
Others Present Via Phone:
Holly BussardDarla HuddlestonJeanie Davis
Call to Order, Welcome and Introductions
Rob Wardlow called the meeting to order at 9:06 am.
Approval of Agenda
JJ Kenney motioned to approve the agenda. Ryan Hausner seconded the motion. Motion carried unanimously.
Public Input
None
Action Items
Action Item 2017-18-04ELCNC FY 2016-2017 Annual Report
Mrs. Bosanko shared that the annual report included complies with the requirements of the Office of Early Learning. Mrs. Woodard is working on the annual report that is geared towards community education and marketing of the program.
JJ Kenney motioned to approve the action item. Ryan Hausner seconded the motion. Motion carried unanimously.
Action Item 2017-18-05Gold Seal Rate Increase
Mrs. Bosanko reviewed the points of consideration listed in the action item, and noted that this action is a follow up to the Board’s request for staff to study the impact of raising the Gold Seal differential to 20% for children birth to kindergarten entry in the School Readiness program. After staff study of enrollment patterns, expenditures, and the cost of increasing the Gold Seal differential, it is recommended that the committee approve the increase with an effective date of October 1, 2017.
JJ Kenney motioned to approve the action item. Rob Wardlow seconded the motion. Motion carried unanimously, with Ryan Hausner abstaining due to a conflict of interest.
New/Unfinished Business:
None
Public Input:
None
Rob Wardlow adjourned the meeting at 9:15 am.
*If additional detail regarding the discussion at the meeting is desired, a recording is available at the Coalition’s main office.
Minutes prepared by Ingrid Schaper
ACTION ITEM
Date: September 28, 2017Subject: ELCNC FY 2016-2017 Annual ReportAction Item # 2017-18-04
Proposed Board Action
Adopt the Early Learning Coalition of the Nature Coast FY 2016-2017 Annual Report.
Budget Considerations:
None
Background Information:
Chapter 1002.84 (18) states: Each Early Learning Coalition shall:
By October 1 of each year, submit an annual report to the office. The report shall conform to the format adopted by the office and must include:
1. Segregation of school readiness program funds, Voluntary Prekindergarten Education Program funds, Child Care Executive Partnership Program funds, and other local revenues available to the coalition.
1. Details of expenditures by fund source, including total expenditures for administrative activities, quality activities, non-direct services, and direct services for children.
1. The total number of coalition staff and the related expenditures for salaries and benefits. For any subcontracts, the total number of contracted staff and the related expenditures for salaries and benefits must be included.
1. The number of children served in the school readiness program, by provider type, enumerated by age and eligibility priority category, reported as the number of children served during the month, the average participation throughout the month, and the number of children served during the month.
1. The total number of children disenrolled during the year and the reasons for disenrollment.
1. The total number of providers by provider type.
1. A listing of any school readiness program provider, by type, whose eligibility to deliver the school readiness program is revoked, including a brief description of the state or federal violation that resulted in the revocation.
1. An evaluation of its direct enhancement services.
1. The total number of children served in each provider facility.
Points of Consideration:
The annual report was developed in compliance with Florida’s Office of Early Learning’s annual report policy and procedures.
Effective Date: September 28, 2017
Supporting Documentation: ELCNC FY 2016-2017 Annual Report
Prepared by: Ingrid Schaper
Submitted by: Sonya Bosanko
Committee or Council
Date of Meeting
Action
Executive Committee
September 28, 2017
Approved
Early Learning Coalition of the Nature Coast
2016-2017 Annual Report
MISSION STATEMENT
The Coalition will collaborate with parents to integrate a system of services and facilitate quality early education programs that include linkages to all areas of child development.
EVALUATION OF DIRECT ENHANCEMENT SERVICESComprehensive Consumer Education:
Describe how the Coalition coordinated resource and referral programs specifically related to the provision of comprehensive consumer education to parents and the public regarding participation in the school readiness program and parental choice.
The ELCNC offers consumer education through materials available to clients and the public in all three Client Services Departments. In addition, the ELCNC is represented at a variety of community events throughout our five counties, making available to the public a variety of information, including but not limited to information on the ELCNC, SR, VPK, parenting, quality child care, the importance of family literacy, parents as a child’s first teacher, and community support services available to families. The ELCNC implements the Child Passenger Safety Program to ensure children have the opportunity to be transported safely to and from school, to educate parents on safe use of child restraints, and to assist low-income families with obtaining low cost, new car seats and booster seats for their children.
Provider Financial Supports:
Provide a list of grants, awards, or bonuses offered to school readiness program providers to assist them in meeting applicable state requirements for child care performance standards, implementing developmentally appropriate curricula and related classroom resources that support curricula, providing literacy supports, and providing professional development.
The ELCNC has placed a hold on all quality initiative grant programs, due to the priority on placement of children. This includes our accreditation grant program and mini-grants to support the purchase of educational materials for classrooms.
The ELCNC offers the Training Incentive Payment (TIP) Program, which pays a stipend to teachers who participate in ELCNC trainings, as well as reimbursing teachers for training, conferences, and other opportunities offered by other entities.
Include the qualifying criteria to receive financial supports and related monitoring activities to verify appropriate use of support.
Training and Technical Assistance:
Provide a list and description of the trainings and/or technical assistance activities the coalition offered to school readiness program providers, staff, and parents in the following areas:
· Early Learning Standards
· Child Screenings and Assessments
· Developmentally Appropriate Curricula and Character Development
· Teacher-Child Interactions
· Age-Appropriate Discipline Practices
· Health and Safety
· Nutrition
· First Aid
· Recognition of Communicable Diseases
· Child Abuse Detection and Prevention
The ELCNC offers an extensive provider training program, which includes provider meetings, training on a wide variety of topics, and technical assistance to teachers as needed/requested. The Coalition’s Training Coordinator offers/facilitates a minimum of 45 hours of training per year, throughout the five county region. Inclusion trainings are offered/facilitated quarterly by the Inclusion/Infant/Toddler Specialist, to meet the requirements of the state’s Inclusion Program as outlined in the Child Care Resource & Referral Standard Levels of Service. The Coalition’s Quality Assurance Coordinators offer on-site training to School Readiness providers as requested or as necessary to maintain provider compliance with the ELCNC provider observation tool. ELCNC staff offer trainings related to the VPK program as appropriate.
- Beyond the Big Ideas of Number Sense
- Bookmaking with Children
- Conversations with Children
- Counting and Operating with Numbers
- Developmentally Appropriate Environments for Infants and Toddlers
- Dual Language Learners
- Family Involvement and Cultural Continuity
- Individual Differences
- Learning Centers
- Making Sense of Sets and Numbers
- Making the Most of Classroom Interactions
- Patterns, Measurement, and Data
- Physical Activity in Child Care
- Responsive Caregiving for Infants and Toddlers
- Shapes and Spatial Relationships
- STEM for Young Children
- Taming the Potty Monsters
- Traveling the Math Path, Big Ideas and Beyond
- Visual Supports
Quality Activities for Infant & Toddler Care:
Provide a description of the quality activities and services the coalition provided to enhance infant and toddler care.
Trainings offered include information to assist infant and toddler teachers with understanding the needs of younger children and planning appropriate classroom activities to help children master the appropriate skills. Technical assistance is offered to infant and toddler teachers as requested. Teachers of infants and toddlers access the professional development funds available in the Training Incentive Payment Program to attend ELCNC and community training opportunities.
Monitoring:
The ELCNC monitors licensing reports posted by DCF on all licensed contracted School Readiness providers. School Readiness providers are monitored in accordance with applicable state requirements. Technical assistance is provided as requested to assist providers in maintaining compliance with the School Readiness program requirements.
Describe the process for monitoring of compliance with, and enforcement of, applicable state and local requirements.
Inclusion:
The ELCNC training program includes a variety of inclusion-related topics. All ELCNC trainings (whether or not they are strictly inclusion-related) include information on adaptations that can be made to meet the needs of all children in attendance. The ELCNC operates an Inclusion Warm Line, which is publicized and posted on the ELCNC website. The Warm Line is available to providers, parents, and others that may be seeking information on inclusion and/or the rights of all children to be served in the least restrictive environment possible. Developmental screenings are offered to all children birth through kindergarten entry, and follow up is completed for children that score with concerns. Developmentally appropriate learning activities are provided to parents of children with identified areas of concern, and assistance is provided to assist parents or caregivers with the referral process, as requested. Technical assistance is provided as requested/approved to classroom teachers.
Describe the activities the coalition has implemented to promote inclusive child care including responding to Warm-Line requests by providers and parents and providing developmental and health screenings to school readiness program children.
DATA SUMMARY
The following information is based on data collected from July 1, 2016 - June 30, 2017.
Number of children served in the school readiness program, by provider type, enumerated by age and eligibility priority category, reported as the number of children served during the month, the average participation throughout the month
Total number of children disenrolled during the year and the reasons for disenrollment
Total number of providers by provider type
List of any school readiness program provider, by type, whose eligibility to deliver the school readiness program is revoked, including a brief description of the state or federal violation that resulted in the revocation
The ELCNC did not have any providers on these lists.
The total number of children served in each provider facility
FISCAL SUMMARY
During the 2016 - 2017 fiscal year, the coalition’s total operating budget was $12,386,367.
Segregation of School Readiness Program funds, Voluntary Prekindergarten Education Program funds, Child Care Executive Partnership Program funds, and other local revenues available to the coalition
Program Funds
Amount
School Readiness funds
$ 8,121,954
Voluntary Prekindergarten Education Program funds
$ 4,264,413
Child Care Executive Partnership Program funds
$ 0.00
Other Local Revenues
$ 0.00
Total
$ 12,386,367
Details of expenditures by fund source, including total expenditures for administrative activities, quality activities, nondirect services, and direct services for children
Details of Expenditures
by Fund Source
School Readiness
VPK
CCEP
Other Local Revenues
Dollars
Administrative Activities
$ 350,971.20
$ 158,695.97
$ 0.00
$ 0.00
$ 509,667.17
Quality Services
$ 739,190.97
$ 0.00
$ 0.00
$ 0.00
$ 739,190.97
Nondirect Services
$ 1,724,921.77
$ 169,004.97
$ 0.00
$ 0.00
$ 1,893,926.74
Direct Services for Children
$ 6,387,728.16
$ 4,088,252.49
$ 0.00
$ 0.00
$ 10,475,980.65
Total
$ 8,041,044.40
$ 4,257,257.46
$ 0.00
$ 0.00
$ 12,298,301.86
Total number of coalition staff and the related expenditures for salaries and benefits. For any subcontracts, the total number of contracted staff and the related expenditures for salaries and benefits
Number of Staff
Expenditures for Salary and Benefits
Early Learning Coalition Staff
31
$ 1,502,662.89
Subrecipient Staff
0
$ 0.00
Total
31
$ 1,502,662.89
ACTION ITEM
Action Item # 2017-18-05
Date: September 28, 2017 Subject: Gold Seal Rate Increase
Proposed Board Action:
Approve the proposed increase to Gold Seal rates to 20%, effective October 1, 2017. In addition, adopt the following budget amendment to support increase:
Line Item
Jul '17 – Jun ‘18
Budget
$ Over Budget
Proposed Amendment
6100 Contracted Slots Quality
0.00
51,700.00
0.00
-51,700.00
6100-14-01-04 97GSD
53,629.33
283,475
-229,845.67
51,700.00
Total Budget Change
0.00
Budget Considerations:
Total budget impact to the FY 2017-2018 budget is ($317.81).
Background Information:
During Fiscal Year 2009-2010, gold seal reimbursements were reduced from 20% to 17% due to budget constraints. Currently, the Gold Seal rates range from 16.97% to 17.05%, as the gold seal additives coupled with reimbursement rates cannot exceed a provider’s private pay rates, causing the fluctuation in percentages.
Points of Consideration:
The Coalition currently maintains a line item in the approved Fiscal Year 2017-2018 budget for Contracted Slots Quality in the amount of $51,700. The Coalition is not participating in the Contracted Slots Program during this fiscal year, and therefore the dollars have remained earmarked for quality expenditures. The total annual cost for Fiscal Year 2017-2018 of the increase to the Gold Seal rates effective October 1, 2017 will be $52,017.81, and would cause a projected overall deficit of ($317.81).
As of the close of August 2017, the Coalition is projecting a deficit in the Direct Services budget in the amount of ($317,418.33). The below chart represents the recertification percentages calculated from the Eligibility Department for the months of July and August 2017.
County
Failure to Recertify
Recertified Services
Citrus
30%
70%
Dixie – Gilchrist - Levy
30%
70%
Sumter
25%
75%
A total of 361 families’ services under the economically disadvantaged billing group (BG8) recertified after receiving School Readiness services for one year.
Effective Date:
October 1, 2017
Supporting Documentation: None
Prepared by: Desirae Rickman, Director of Finance
Submitted by: Sonya Bosanko, Executive Director
History of Action Item:
Committee or Council
Date of Meeting
Action
Executive Committee
9/28/2017
Approved
ACTION ITEM
Action Item # 2017-18-06
Date: October 4, 2017Subject: Disposal of Property
Proposed Board Action:
Authorize the Executive Director to dispose of the following old or damaged equipment:
Tag #
Description
Manufacturer
Model
Serial Number
Amount
Damage
Grant Award
ELCNC-0-012
Digital Camera
Nikon
D40X
3136734
679.99
No longer functional
SR/VPK
ELCNC-0-020
Recording System
Sony
BmM87DST
102567
498.00
No longer functional
SR/VPK
ELCNC-0-025
Laptop
Dell
PP065
W99PW-VK4Q6-C9RBK-JGY4M-CXD4G
1,891.00
Utilized for parts
SR/VPK
ELCNC-00-174
Micro Computer
Sony
Vaio UX280P
28247630-3002938
1,999.99
No longer functional
SR/VPK
ELCNC-00-182
Tape Recorder
Sony
BM-87-DST
102569
498.00
No longer functional
SR/VPK
ELCNC-00-184
AMP System
PAU
PAW96
236070
565.95
No longer functional
SR/VPK
ELCNC-00-186
CD Drive
Sony
VGP-DDRW-4
28235330-3101117
399.99
No longer functional
SR/VPK
ELCNC-00-187
Battery
Sony
VGPBPL6
175664533-2002137
349.99
No longer functional
SR/VPK
ELCNC-00-250
Video Camera
Sony
DCR-SR82
346912
646.99
No longer functional
SR/VPK
ELCNC-09-084
Printer
Samsung
SCX4500
9761BADPB12369D
349.95
No longer functional
SR/VPK
ELCNC-09-095
Tower
HP Compaq
DX2400
2UA9160G5D
519.45
Utilized for parts
SR/VPK
ELCNC-09-100
Scanner
Kodak
Scanmate M 20
46088091
499.95
No longer functional
SR/VPK
ELCNC-09-134
Tower
Dell
Omniplex 360
75M6TJ1
28,370.00
Utilized for parts
SR/VPK
ELCNC-09-139
Scanner
Kodak
Scanmate M 20
46088160
499.95
No longer functional
SR/VPK
ELCNC-09-148
Printer
Samsung
SCX4500
9761BFFQA0004E
349.95
No longer functional
SR/VPK
ELCNC-09-153
Tower
HP Compaq
DX2400
2UA916006N
519.95
Utilized for parts
SR/VPK
ELCNC-09-168
Scanner
Kodak
Scanmate 1120
46087739
499.95
No longer functional
SR/VPK
ELCNC-09-318
Phone
Poly Com
IP501
0004f21dod78
28,370.00
No longer functional
SR/VPK
ELCNC-09-326
Computer and Monitor
HP
X193W
92110955340
895.87
No longer functional
SR/VPK
ELCNC-09-346
Monitor
Acer
H243H
91904903540
304.99
No longer functional
SR/VPK
ELCNC-09-500
Surveillance Camera
Panasonic
BL-C140A
9FBXC002148
250.00
No longer functional
SR/VPK
ELCNC-09-501
Surveillance Camera
Panasonic
BL-C140A
9FBXC002125
250.00
No longer functional
SR/VPK
ELCNC-09-502
Surveillance Camera
Panasonic
BL-C140A
9FBXC002165
250.00
No longer functional
SR/VPK
ELCNC-09-524
Wireless Ethernet Bridge
GNS
GNS-1150
GNS1150081508A
607.98
No longer functional
SR/VPK
ELCNC-10-028
24 Port Switch
Dell
PC 824
CKYZFH1
327.99
No longer functional
SR/VPK
ELCNC-10-031
Tower
Dell
Optiplex 755
JTWSKF1
312.00
No longer functional
SR/VPK
ELCNC-11-012
Tablet
Samsung
SCH-1815
99000113418501
479.99
No longer functional
SR/VPK
Budget Considerations:
None
Background Information:
The Coalition is required to maintain an inventory list of all assets purchased with grant funds. The disposal of such assets must be approved by the Board and recorded in the Coalition’s accounting system.
Points of Consideration:
The disposal of grant funded assets must be approved by the awarding agency.
Effective Date:
October 4, 2017, or the date approved by the awarding agency whichever is later.
Supporting Documentation: None
Prepared by: Desirae Rickman, Director of Finance
Submitted by: Sonya Bosanko, Executive Director
History of Action Item:
Committee or Council
Date of Meeting
Action
Early Learning Coalition of the Nature Coast, Inc.
Budget vs. Actual Report
August 2017
Jul - Aug 17
Budget
$ Over Budget
% of Budget
Income
1002 Cash Transfer
10,420.00
4000 Contracts, Grants & Other
4000-01 State & Federal Grants
4000-01-01 SR Income
2,163,798.82
1,354,622.00
809,176.82
159.74%
4000-01-02 VPK Income
920,466.19
716,854.00
203,612.19
128.4%
4000-01-03 O&A
0.00
1,648.00
-1,648.00
0.0%
4000-01-04 PFP Project Income
0.00
0.00
0.00
0.0%
Total 4000-01 State & Federal Grants
3,084,265.01
2,073,124.00
1,011,141.01
148.77%
4000-03 Match Income
4000-03-01 United Way
4000-03-01-01 Citrus County
7,177.50
4000-03-01-05 Sumter County
10,000.00
Total 4000-03-01 United Way
17,177.50
Total 4000-03 Match Income
17,177.50
4000-04 Gifts,Donations,Pledges
4000-04-01 Match Income
4000-04-01-01 Citrus County
10,000.00
Total 4000-04-01 Match Income
10,000.00
Total 4000-04 Gifts,Donations,Pledges
10,000.00
Total 4000 Contracts, Grants & Other
3,111,442.51
2,073,124.00
1,038,318.51
150.09%
4006 Interest Income
98.49
4020 Other Miscellaneous Rev
4042 Match Income
4042-01 Match Income Citrus
4042-01-02 Suncoast Business
619.28
Total 4042-01 Match Income Citrus
619.28
4042-02 Match Income Sumter
4042-02-01 Preschool 4 All Ball
525.00
Total 4042-02 Match Income Sumter
525.00
Total 4042 Match Income
1,144.28
4060 Child Passenger Safety
4060-01 Unrestricted CPS Funds
2,500.00
4060-03 CPS Seat Income
760.00
Total 4060 Child Passenger Safety
3,260.00
Total 4020 Other Miscellaneous Rev
4,404.28
Total Income
3,126,365.28
2,073,124.00
1,053,241.28
150.81%
Gross Profit
3,126,365.28
2,073,124.00
1,053,241.28
150.81%
Expense
5300 (Shared Cost Pool)
5304 Payroll Expense
-55,775.09
Total 5300 (Shared Cost Pool)
-55,775.09
5400 (Unrestricted Expense)
726.28
6040 - Child Passenger Safety
6040-03 CPS Child Seats
883.16
6040-04 Travel
227.40
Total 6040 - Child Passenger Safety
1,110.56
6100 Program Expenses
6100-01 Staff Development
6100-01-01 Staff Development
6100-01-01-01 Staff Development
0.00
0.00
0.00
0.0%
6100-01-01-02 Emp Certification
0.00
166.00
-166.00
0.0%
6100-01-01-04 Conferences
375.00
166.00
209.00
225.9%
Total 6100-01-01 Staff Development
375.00
332.00
43.00
112.95%
6100-01-02 Tuition Reimbursemen
865.54
Total 6100-01 Staff Development
1,240.54
332.00
908.54
373.66%
6100-02 Professional Services
6100-02-02 Audit
0.00
3,034.00
-3,034.00
0.0%
6100-02-03 IT
0.00
332.00
-332.00
0.0%
6100-02-04 Legal
0.00
40.00
-40.00
0.0%
6100-02-07 Printing & Reproduct
720.50
666.00
54.50
108.18%
6100-02-08 Repair & Maint
590.00
166.00
424.00
355.42%
6100-02-09 Other
0.00
332.00
-332.00
0.0%
Total 6100-02 Professional Services
1,310.50
4,570.00
-3,259.50
28.68%
6100-03 Occupancy
6100-03-01 Electricity
3,733.75
2,832.00
901.75
131.84%
6100-03-02 Facility Maint
1,475.65
1,666.00
-190.35
88.57%
6100-03-03 Office Lease
28,435.34
14,248.00
14,187.34
199.57%
6100-03-04 Waste
1,886.65
670.00
1,216.65
281.59%
6100-03-05 Water
190.42
266.00
-75.58
71.59%
6100-03-06 Storage
545.48
626.00
-80.52
87.14%
6100-03-07 Sewer
257.86
280.00
-22.14
92.09%
Total 6100-03 Occupancy
36,525.15
20,588.00
15,937.15
177.41%
6100-04 Postage, Freight, Deliv
6100-04-01 Postage
80.46
2,000.00
-1,919.54
4.02%
Total 6100-04 Postage, Freight, Deliv
80.46
2,000.00
-1,919.54
4.02%
6100-05 Rentals
6100-05-01 Office Equipment
1,718.66
2,182.00
-463.34
78.77%
Total 6100-05 Rentals
1,718.66
2,182.00
-463.34
78.77%
6100-06 Supplies
6100-06-01 Office Supplies
2,228.23
3,166.00
-937.77
70.38%
Total 6100-06 Supplies
2,228.23
3,166.00
-937.77
70.38%
6100-07 Communications
6100-07-01 Office Phones
2,751.19
1,832.00
919.19
150.17%
6100-07-02 Cell Phones
917.14
1,666.00
-748.86
55.05%
6100-07-03 Internet
2,955.27
2,250.00
705.27
131.35%
Total 6100-07 Communications
6,623.60
5,748.00
875.60
115.23%
6100-08 Insurance
6100-08-01 D & O
3,457.29
832.00
2,625.29
415.54%
6100-08-03 General Liability
1,119.85
666.00
453.85
168.15%
6100-08-04 Worker's Comp
7,007.53
2,332.00
4,675.53
300.49%
6100-08-06 Other Insurance
19.99
0.00
19.99
100.0%
Total 6100-08 Insurance
11,604.66
3,830.00
7,774.66
302.99%
6100-09 Tangible Personal Prop
6100-09-01 Equip =>$1,000
6100-09-01-01 Elec Equip
0.00
0.00
0.00
0.0%
Total 6100-09-01 Equip =>$1,000
0.00
0.00
0.00
0.0%
6100-09-02 Equip =<1000
6100-09-02-01 Computers
6100-09-02-01-01 < = 250
0.00
832.00
-832.00
0.0%
6100-09-02-01-02 > = 250
1,938.93
0.00
1,938.93
100.0%
Total 6100-09-02-01 Computers
1,938.93
832.00
1,106.93
233.04%
6100-09-02-02 Non Fixed Assets
6100-09-02-02-01 < = 250
0.00
82.00
-82.00
0.0%
6100-09-02-02-02 > = 250
0.00
82.00
-82.00
0.0%
Total 6100-09-02-02 Non Fixed Assets
0.00
164.00
-164.00
0.0%
6100-09-02-03 Electronic Equip
6100-09-02-03-01 < = 250
241.35
0.00
241.35
100.0%
Total 6100-09-02-03 Electronic Equip
241.35
0.00
241.35
100.0%
Total 6100-09-02 Equip =<1000
2,180.28
996.00
1,184.28
218.9%
Total 6100-09 Tangible Personal Prop
2,180.28
996.00
1,184.28
218.9%
6100-10 Quality
6100-10-01 Classroom Materials
218.90
6100-10-02 Training Materials
0.00
1,666.00
-1,666.00
0.0%
6100-10-03 Educ & Outreach
0.00
0.00
0.00
0.0%
6100-10-05 Scholarships
1,807.50
4,166.00
-2,358.50
43.39%
Total 6100-10 Quality
2,026.40
5,832.00
-3,805.60
34.75%
6100-11 Travel
6100-11-01 Travel In-State (OA)
2,057.69
832.00
1,225.69
247.32%
6100-11-03 Travel - Local
2,402.15
4,166.00
-1,763.85
57.66%
6100-11-04 Travel - Board
32.28
82.00
-49.72
39.37%
Total 6100-11 Travel
4,492.12
5,080.00
-587.88
88.43%
6100-12 Other Expenses
6100-12-01 Bank Fees (Inc ACH)
625.96
666.00
-40.04
93.99%
6100-12-02 Software
0.00
332.00
-332.00
0.0%
6100-12-03 Web Services
6100-12-03-02 Web Serv - Other
0.00
66.00
-66.00
0.0%
Total 6100-12-03 Web Services
0.00
66.00
-66.00
0.0%
6100-12-04 Other Emp Expend
0.00
50.00
-50.00
0.0%
6100-12-05 Dues & Subscrip
210.00
516.00
-306.00
40.7%
6100-12-06 Tax, License, Fee
660.31
166.00
494.31
397.78%
6100-12-08 Misc/Other Current
0.00
166.00
-166.00
0.0%
6100-12-09 Advertising
6100-12-09-01 Ad - General
852.49
758.00
94.49
112.47%
6100-12-09-02 Ad - Legal
114.33
232.00
-117.67
49.28%
Total 6100-12-09 Advertising
966.82
990.00
-23.18
97.66%
Total 6100-12 Other Expenses
2,463.09
2,952.00
-488.91
83.44%
6100-13 Employer Prov Sal & Ben
6100-13-01 Salaries
180,637.95
191,414.00
-10,776.05
94.37%
6100-13-02 Payroll Taxes
13,558.00
16,886.00
-3,328.00
80.29%
6100-13-03 Benefits - Reemploy
0.00
482.00
-482.00
0.0%
6100-13-04 Health Benefits
11,935.52
27,508.00
-15,572.48
43.39%
6100-13-05 Retirement Benefits
15,814.39
18,288.00
-2,473.61
86.47%
6100-13-06 Life,Disabiity,Other
3,452.74
6,148.00
-2,695.26
56.16%
Total 6100-13 Employer Prov Sal & Ben
225,398.60
260,726.00
-35,327.40
86.45%
6100-14 Direct Services - Child
6100-14-01 School Readiness
6100-14-01-01 97C00
0.00
6100-14-01-02 97G00
25,155.72
21,132.00
4,023.72
119.04%
6100-14-01-03 97GNW
104,116.83
116,230.00
-12,113.17
89.58%
6100-14-01-04 97GSD
53,629.33
47,244.00
6,385.33
113.52%
6100-14-01-05 97P00
757,588.15
629,004.00
128,584.15
120.44%
6100-14-01-06 97R00
251,586.93
243,026.00
8,560.93
103.52%
6100-14-01-07 97GTA
0.00
0.00
0.00
0.0%
6100-14-01-08 Match
31,667.24
6100-14-01-11 97CSO
0.00
0.00
0.00
0.0%
6100-14-01-12 97CSD
0.00
0.00
0.00
0.0%
6100-14-01-13 97CSQ
0.00
8,616.00
-8,616.00
0.0%
Total 6100-14-01 School Readiness
1,223,744.20
1,065,252.00
158,492.20
114.88%
6100-14-02 VPK
6100-14-02-01 VPPRS - School Yr
344,545.35
688,222.00
-343,676.65
50.06%
6100-14-02-02 VPPRS - Summer
15,318.88
0.00
15,318.88
100.0%
6100-14-02-03 VPKSD
0.00
0.00
0.00
0.0%
6100-14-02-04 VPPRP Prepay
35,646.12
Total 6100-14-02 VPK
395,510.35
688,222.00
-292,711.65
57.47%
Total 6100-14 Direct Services - Child
1,619,254.55
1,753,474.00
-134,219.45
92.35%
6100-15 VPK Awareness Grant
6100-15-01 VPMNI
0.00
1,648.00
-1,648.00
0.0%
Total 6100-15 VPK Awareness Grant
0.00
1,648.00
-1,648.00
0.0%
6100-16 Program Advance
6100-16-01 SR Advance
742,427.00
6100-16-02 VPK Advance
512,150.00
Total 6100-16 Program Advance
1,254,577.00
6100-17 Performance Pilot Proje
6100-17-01 97PFA
1,998.24
0.00
1,998.24
100.0%
6100-17-03 97PMC
0.00
0.00
0.00
0.0%
6100-17-05 97PFPHN
0.00
0.00
0.00
0.0%
6100-17-06 97PFPPR
0.00
0.00
0.00
0.0%
6100-17-07 97PFPCL
0.00
0.00
0.00
0.0%
6100-17-08 97PFT
0.59
0.00
0.59
100.0%
Total 6100-17 Performance Pilot Proje
1,998.83
0.00
1,998.83
100.0%
Total 6100 Program Expenses
3,173,722.67
2,073,124.00
1,100,598.67
153.09%
8000 - Provider Disbursement
8000-01 SR
0.00
8000-02 VPK
0.00
8000-03 VPK PP
0.00
8000-04 CSQ
0.00
Total 8000 - Provider Disbursement
0.00
Total Expense
3,119,784.42
2,073,124.00
1,046,660.42
150.49%
Net Income
6,580.86
0.00
6,580.86
100.0%
Executive Director’s Report
Membership:
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
Board Members
Alexa Mills
Barbara Locke
Connie Mahan*
Dale French
Darla Huddleston*
Gailen Spinka* Heidi Rand
Jeanie Davis
JJ Kenney*
Linda Barber
Blake Fugate*
Robert Bradburn
Rob Wardlow*
Ryan Hausner
Brian Coleman
Sonya Warden
Sue Cohill Fogarty*
1.
2.
3.
4.
1.
2.
3.
4.
5.
6.
Executive Committee
Rob Wardlow
JJ Kenney
Gailen Spinka
Ryan Hausner
Administrative Committee
Rob Wardlow
Gailen Spinka
JJ Kenney
Jeanie Davis
Ryan Hausner
Sonya Warden
*Indicates Private Sector
1.
2.
3.
4.
1.
2.
3.
4.
5.
Marketing Committee
Barbara Locke
Gailen Spinka
Ryan Hausner
Holly Bussard
Review Hearing Committee
Linda Barber
Jeanie Davis
Blake Fugate
Ryan Hausner
Gailen Spinka
1. The following chart provides Board Member representation by ELCNC regions.
Citrus
6 Members (35.25%)
Dixie, Gilchrist, and Levy
6 Members (35.25%)
Sumter
5 Members (29.5%)
1. Gailen Spinka
2. JJ Kenney
3. Linda Barber
4. Rob Wardlow
5. Brian Coleman
6. Sue Cohill Fogarty
1. Alexa Mills
2. Barbara Locke
3. Dale French
4. Blake Fugate
5. Ryan Hausner
6. Sonya Warden
1. Connie Mahan
2. Heidi Rand
3. Jeanie Davis
4. Robert Bradburn
5. Darla Huddleston
2. There are seven Private Sector Members, which represents 41% of the Board.
3. The ELCNC’s goal is to recruit an additional Sumter County Private Sector Board Member. If the ELCNC achieves this goal, all regions will be represented equally and private sector membership will represent 44% of the Board.
Early Learning Coalition of the Nature Coast
Board of Director’s Meeting
October 4, 2017Page 2
Finance Department Update:
School Readiness Match Report and Projections:
Month
Citrus County
Sumter County
Status
July
$7,972.63
$7,860.84
Actual
August
$7,771.89
$8,061.88
Actual
September
$7,771.89
$8,061.88
Projected
October
$7,771.89
$8,061.88
Projected
November
$7,771.89
$8,061.88
Projected
December
$7,771.89
$8,061.88
Projected
January
$7,771.89
$8,061.88
Projected
February
$7,771.89
$8,061.88
Projected
March
$7,771.89
$8,061.88
Projected
April
$7,771.89
$8,061.88
Projected
May
$7,771.89
$8,061.88
Projected
June
$7,771.89
$8,061.88
Projected
Total
$93,463.42
$96,541.52
Projected
Total Match Committed
$53,630.12
$0.00
Variance
($39,833.30)
($96,541.52)
Gold Seal Report and Projections:
GOLD SEAL PROVIDER REPORT
School Readiness
Month
Total Gold Seal Budget:
$335,175
Total INT Budget
Total Gold Seal Expenditures
Remaining Budget
Jul-17
$27,653.93
$307,521
Aug-17
$25,975.40
$281,546
Sep-17
$25,975.40
$255,570
Oct-17
$25,975.40
$229,595
Nov-17
$25,975.40
$203,619
Dec-17
$25,975.40
$177,644
Jan-18
$25,975.40
$151,669
Feb-18
$25,975.40
$125,693
Mar-18
$25,975.40
$99,718
Apr-18
$25,975.40
$73,742
May-18
$25,975.40
$47,767
Jun-18
$25,975.40
$21,792
Enrollment: The following represents School Readiness and VPK enrollment by county:
County
# of SR children enrolled
# of VPK children enrolled
Citrus
874
808
Dixie
49
108
Gilchrist
121
129
Levy
460
309
Sumter
601
494
Total
2,105
1,848
School Readiness Waitlist:
August
Infant
Toddler
Two
Three
Four
Five
S.A.
Total
2017
Citrus
11
9
16
10
3
4
12
65
Dixie
0
0
1
0
0
0
0
1
Gilchrist
0
2
0
0
0
0
1
3
Levy
3
2
6
0
2
1
9
23
Sumter
8
2
7
4
2
6
15
44
Total
22
15
30
14
7
11
37
136
Citrus County
Dixie County
Budget Amount:
$2,540,354.00
Budget Amount:
$134,668.00
Month
# ofKidsServed
Avg DailyRate
# ofDays
ActualChild Care
Balance
Status
Month
# ofKidsServed
Avg DailyRate
# ofDays
ActualChild Care
Balance
Status
July
886
$12.38
21
$230,374.16
$2,309,979.84
A
July
39
$13.22
21
$10,824.66
$123,843.34
A
Aug
874
$10.87
23
$218,550.39
$2,091,429.45
A
Aug
49
$10.25
23
$11,555.69
$112,287.65
A
Sept
874
$10.87
21
$199,546.01
$1,891,883.44
P
Sept
49
$10.25
21
$10,550.85
$101,736.80
P
Oct
874
$10.87
22
$209,048.20
$1,682,835.24
P
Oct
49
$10.25
22
$11,053.27
$90,683.53
P
Nov
874
$10.87
22
$209,048.20
$1,473,787.04
P
Nov
49
$10.25
22
$11,053.27
$79,630.27
P
Dec
874
$10.87
21
$199,546.01
$1,274,241.04
P
Dec
49
$10.25
21
$10,550.85
$69,079.42
P
Jan
874
$10.87
23
$218,550.39
$1,055,690.65
P
Jan
49
$10.25
23
$11,555.69
$57,523.73
P
Feb
874
$10.87
20
$190,043.82
$865,646.83
P
Feb
49
$10.25
20
$10,048.43
$47,475.30
P
Mar
874
$10.87
22
$209,048.20
$656,598.63
P
Mar
49
$10.25
22
$11,053.27
$36,422.03
P
Apr
874
$10.87
21
$199,546.01
$457,052.62
P
Apr
49
$10.25
21
$10,550.85
$25,871.19
P
May
874
$10.87
23
$218,550.39
$238,502.23
P
May
49
$10.25
23
$11,555.69
$14,315.50
P
Jun
874
$10.87
21
$199,546.01
$38,956.22
P
Jun
49
$10.25
21
$10,550.85
$3,764.65
P
Total
260
$2,501,397.78
$38,956.22
S
Total
260
$130,903.35
$3,764.65
S
Gilchrist County
Levy County
Budget Amount:
$457,519.00
Budget Amount:
$1,299,378.00
Month
# ofKidsServed
Avg DailyRate
# ofDays
ActualChild Care
Balance
Status
Month
# ofKidsServed
Avg DailyRate
# ofDays
ActualChild Care
Balance
Status
July
121
$18.99
21
$48,265.50
$409,253.50
A
July
462
$13.85
21
$134,395.76
$1,164,982.24
A
Aug
121
$16.15
23
$44,956.40
$364,297.10
A
Aug
460
$12.39
23
$131,049.75
$1,033,932.49
A
Sept
121
$16.15
21
$41,047.15
$323,249.95
P
Sept
460
$12.39
21
$119,654.12
$914,278.37
P
Oct
121
$16.15
22
$43,001.77
$280,248.18
P
Oct
460
$12.39
22
$125,351.93
$788,926.44
P
Nov
121
$16.15
22
$43,001.77
$237,246.40
P
Nov
460
$12.39
22
$125,351.93
$663,574.50
P
Dec
121
$16.15
21
$41,047.15
$196,199.26
P
Dec
460
$12.39
21
$119,654.12
$543,920.38
P
Jan
121
$16.15
23
$44,956.40
$151,242.86
P
Jan
460
$12.39
23
$131,049.75
$412,870.63
P
Feb
121
$16.15
20
$39,092.52
$112,150.33
P
Feb
460
$12.39
20
$113,956.30
$298,914.33
P
Mar
121
$16.15
22
$43,001.77
$69,148.56
P
Mar
460
$12.39
22
$125,351.93
$173,562.39
P
Apr
121
$16.15
21
$41,047.15
$28,101.41
P
Apr
460
$12.39
21
$119,654.12
$53,908.27
P
May
121
$16.15
23
$44,956.40
-$16,854.99
P
May
460
$12.39
23
$131,049.75
-$77,141.48
P
Jun
121
$16.15
21
$41,047.15
-$57,902.13
P
Jun
460
$12.39
21
$119,654.12
-$196,795.60
P
Total
260
$515,421.13
-$57,902.13
D
Total
260
$1,496,173.60
-$196,795.60
D
Sumter County
Nature Coast
Budget Amount:
$1,959,630.00
Budget Amount:
$6,391,549.00
Month
# ofKidsServed
Avg DailyRate
# ofDays
ActualChild Care
Balance
Status
Month
# ofKidsServed
Avg DailyRate
# ofDays
ActualChild Care
Balance
Status
July
595
$14.47
21
$180,770.22
$1,778,859.78
A
July
2,103
$14.58
21
$604,630.30
$5,786,918.70
A
Aug
601
$13.12
23
$181,334.43
$1,597,525.35
A
Aug
2,105
$12.56
23
$587,446.66
$5,199,472.04
A
Sept
601
$13.12
21
$165,566.22
$1,431,959.13
P
Sept
2,105
$12.56
21
$536,364.34
$4,663,107.70
P
Oct
601
$13.12
22
$173,450.32
$1,258,508.81
P
Oct
2,105
$12.56
22
$561,905.50
$4,101,202.20
P
Nov
601
$13.12
22
$173,450.32
$1,085,058.48
P
Nov
2,105
$12.56
22
$561,905.50
$3,539,296.70
P
Dec
601
$13.12
21
$165,566.22
$919,492.26
P
Dec
2,105
$12.56
21
$536,364.34
$3,002,932.35
P
Jan
601
$13.12
23
$181,334.43
$738,157.83
P
Jan
2,105
$12.56
23
$587,446.66
$2,415,485.69
P
Feb
601
$13.12
20
$157,682.11
$580,475.72
P
Feb
2,105
$12.56
20
$510,823.18
$1,904,662.51
P
Mar
601
$13.12
22
$173,450.32
$407,025.40
P
Mar
2,105
$12.56
22
$561,905.50
$1,342,757.01
P
Apr
601
$13.12
21
$165,566.22
$241,459.18
P
Apr
2,105
$12.56
21
$536,364.34
$806,392.67
P
May
601
$13.12
23
$181,334.43
$60,124.75
P
May
2,105
$12.56
23
$587,446.66
$218,946.01
P
Jun
601
$13.12
21
$165,566.22
-$105,441.47
P
Jun
2,105
$12.56
21
$536,364.34
-$317,418.33
P
Total
260
$2,065,071.47
-$105,441.47
D
Total
260
$6,708,967.33
-$317,418.33
D
Education Department Update:
July – August, 2017
School Readiness Child Screening Program
Training Program
# of screenings completed by parents/caregivers
1,696
Citrus
DGL
Sumter
# of parents/caregivers who opted out of screening
271
# of training hours provided or facilitated
13
8
8
# of screenings with noted areas of concern
676
(40% of children screened)
# of training participants
81
65
55
# of referrals provided
255
(15% of children screened)
TIP Program expenditures
$922.50
$690.00
$480.00
Contract Monitoring Activities
Performance Funding Project Activities
School Readiness Program
# of participating programs
Project not yet started for this fiscal year – 11 applicants
# of monitors completed
0
# of MMCI training hours offered by ELC staff
Average score achieved
0
# of MMCI participants
Common concerns noted
NA
# of TA visits conducted
Voluntary Prekindergarten Program
# of participants in Early Learning Florida courses
# of monitors completed
0
Average score achieved
0
Common concerns noted
NA
Child Passenger Safety Program Activities
Citrus
ELC and Sheriff
Dixie/Gilchrist/Levy
ELC and DOH
Sumter
ELC and Sheriff
Number of inspections completed
32
10
3 (ELC only)
Number of seats correct upon arrival
5
1
0
Number of installations for newborns
5
0
0
% of seats incorrect upon arrival (misuse rate)*
68.7%
90%
100%
Total number of seats provided (includes installations for newborns)
16
9
2
Number of caregivers educated
19
11
2
Number of community events attended
4
0
0
Number of contacts at community events
80
0
0
Number of media releases
15
2
1
Client fees collected
$435**
$225 (ELC fees only)
$60 (ELC fees only)
Donations received
United Way monthly + 5 $15 vouchers from Agape’ House
3 $15 vouchers from the Partnership for Strong Families
* Misuse rate is calculated by subtracting the number of correct seats and new installations from the total number of inspections completed, and dividing the balance by the total.
** Client fees from seats provided through the Citrus Sheriff’s office are provided to the ELC for the car seat program.
*** Client fees from seats provided by the Sumter Sheriff’s office are used by the Sheriff’s office to purchase additional seats for their technicians to distribute.
Public Relations Update:
July – August 2017
Agency Presentations United Way of Lake & Sumter Counties Site Visit
Community Involvement Dixie Transportation Disadvantaged Coordinating Board Meeting
United Way Lake & Sumter Annual Partners Meeting
Sumter Board of County Commission Meeting
Gilchrist Transportation Disadvantaged Coordinating Board Mtg
Kids Central Wildwood Family Resource Center Mtg
Sumter County Children’s Alliance Mtg
Levy Transportation Disadvantaged Coordinating Board Mtg
Citrus Transportation Disadvantaged Coordinating Board Mtg
Sumter Affordable Housing Advisory Council Mtg
United Way Citrus Event – Curry’s Roofing
Tri-County Community Resource Center Mtg – Chiefland
Department of Children & Families Child Abuse Prevention Monthly Conference Call
Sumter Small Business Administration Marketing Seminar
Grant Writing United Way of Lake & Sumter Counties
CSX Railways Beyond our Rails
Check Presentation – Insight Credit Union Donation
United Way Lake & Sumter Grant Writing Workshop
Event Sponsorship, Sumter – Citizens First Bank, Sumter County Sheriff’s Office Benevolent Fund and Frontier Title
Community Wide Initiatives United Way Lake & Sumter / Master Teacher Program
League of Women Voters VPK Study, Sumter
American Association of University Women VPK Study, Sumter County
Preschool 4 ALL Ball Sponsorship Recruitment Visits – The Villages
Preschool 4 ALL Ball Sponsorship Recruitment Visits – Wildwood
Eligibility Department Update:
Eligibility Department Update:
Referral Type
2017-18
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
March
April
May
June
TOTAL
ALL COUNTY TOTAL TO DATE
PS (Protective Service)
Child from a family under DCF's
supervision for abuse or neglect
Citrus
9
11
5
25
55
DGL
4
5
1
10
Sumter
6
10
4
20
PI (Protective Investigation)
Child from a family that DCF is
investigating for child abuse or neglect
Citrus
6
4
0
10
26
DGL
2
2
1
5
Sumter
5
3
3
11
FOSTER
Child placed in foster care under DCF's
supervision due to abuse or neglect
Citrus
0
3
0
3
13
DGL
2
1
0
3
Sumter
6
1
0
7
CAREERSOURCE
Needy families receiving cash assistance required
to participate in job training
and support services
Citrus
16
5
0
21
25
DGL
2
0
2
4
Sumter
0
0
0
0
D. VIOLENCE
Child in custody of parent that is a victim
of domestic violence and residing in a
certified domestic violence center
Citrus
1
0
0
1
4
DGL
0
0
0
0
Sumter
2
1
0
3
DIVERSION
Family participating with department
prescribed activities: education, health
services, work program
Citrus
0
0
0
0
9
DGL
2
0
0
2
Sumter
0
4
3
7
HOMELESS
Child in custody of parent that has been
declared homeless by a DCF designated
lead agency
Citrus
0
0
0
0
3
DGL
3
0
0
3
Sumter
0
0
0
0