CACC Rebirth 2018-2023
Summary of Budget Change Proposal For Commandant Conference (10 Feb 18) Col Tim Kelley
CACC Rebirth 2018-2023 Summary of Budget Change Proposal For - - PowerPoint PPT Presentation
CACC Rebirth 2018-2023 Summary of Budget Change Proposal For Commandant Conference (10 Feb 18) Col Tim Kelley Current Status Version 8 submiBed last week #1 Priority in the CMD Department of Finance Approved Version 7 published
Summary of Budget Change Proposal For Commandant Conference (10 Feb 18) Col Tim Kelley
Current Status
What’s in it
Overview California Cadet Corps Fund Request Support Document Ver 8 (2/1/2018 10:42)
COA #1 Increase 18/19 funds from $6.457 to $7.212 (Remaining years are similar) [Strategy: Fast Growth to 100 Schools in 2 yrs, then moderate growth to 175 Schools and 21,875 Cadets in 5 yrs] 2018/2019 2019/2020 2020/2021 2021/2022 2022/2023 Subsequent Years Funds Total Schools: 65 100 125 150 175 175 New Schools from PY: 14 35 25 25 25 Growth Change: 30% 54% 25% 20% 17% Schools / Recruiter 4.0 10.0 7.1 7.1 7.1 2 FT+3 half Nme recruiters=3.5 recruiters Cadets: 8125 12500 15625 18750 21875 21875 Brigades: 7 10 12 15 17 17 10 Schools per Brigade Personnel Years (PY)s 12 11 11 11 11 11 Uniforms $ 2,845,228.75 $ 2,177,235.00 $ 2,617,325.00 $ 2,998,915.00 $ 2,664,477.50 $ 2,664,477.50 100% rate for new schools, 50% exisNng AcNviNes $ 793,045.33 $ 1,263,062.00 $ 1,666,200.33 $ 2,140,968.67 $ 2,479,254.67 $ 2,479,254.67 School, Regional, and State Cadet AcNviNes Supplies $ 619,845.00 $ 319,346.75 $ 367,063.60 $ 403,154.25 $ 292,680.35 $ 292,680.35 (Classroom Training Equipment) Staff Costs $ 1,735,492.00 $ 1,586,756.00 $ 1,586,756.00 $ 1,586,756.00 $ 1,586,756.00 $ 1,586,756.00 (People to support growth) Curriculum $ 583,590.00 $ 223,159.00 $ 223,159.00 $ 223,159.00 $ 223,159.00 $ 223,159.00 (Relevant InstrucNon) Commandants $ 226,125.00 $ 483,600.00 $ 520,875.00 $ 606,750.00 $ 692,625.00 $ 559,312.50 (Train Commandants) Equipment $ 409,562.00 $ 149,225.45 $ 156,016.70 $ 166,109.20 $ 177,175.45 $ 155,676.70 (Facilitate growth, Professionalize) Total $ 7,212,888.08 $ 6,202,384.20 $ 7,137,395.63 $ 8,125,812.12 $ 8,116,127.97 $ 7,961,316.72
Uniforms
Ac>vi>es
Classroom Supplies
Category Item IniRal # Ongoing % Cost Unit Start Up Packages US, California, CACC Flag, Guidons, 4 Pole Kits 1 0.2 $ 770.00 Flag Cases for storage/transport 1 0.25 $ 200.00 5 US Flags (practice folding/) 1 0.33 $ 157.50 Hard Copy CACC Manuals printed in Binder 1 0.25 $ 17.00 10 CACC Classroom Posters 1 0.25 $ 175.00 Cadet Promotion Handbooks (All Strands) printed 1 0.25 $ 425.00 Promotion Tests printed 1 1 $ 0.60 Property Book 1 0.1 $ 18.00 201 File 1 0.1 $ 18.00 SUBTOTAL Start Up Pkgs $ 1,781.10 Drill Team / Parade Supplies Set of 12 Mark 1 Drill Rifle 1 0.30 $ 839.40 Set of 12 Rifle Slings 1 0.30 $ 179.40 ExhibiNon Drill DVD 1 0.10 $ 29.95 SUBTOTAL: Drill Supplies $ 1,048.75 Color / Honor Guard Equipment Parade Flags (US, CA, CACC) 1 0.5 $ 175.00 Set of 3 Black Leather Flag Harnesses 1 0.1 $ 242.85 Set of 5 CoBon 3' x 5' US Flag 1 0.5 $ 157.50 Set of 2 Parade Replica Rifle 1 0.25 $ 87.90 Set of 2 Rifle Slings 1 0.25 $ 29.90 Set of 4 Chrome Helmet w/ Strap 1 0.25 $ 179.80 SUBTOTAL: Color Guard Equip $ 872.95 First Aid / CPR Family Pack (2 adults, 1 child, 1 infant) of CPR Manikins 1 0.1 $ 519.75 Rescue Randy Manikin 1 0.1 $ 1,082.00 2 Rescue Pad Backboards 1 0.2 $ 169.00 SUBTOTAL:First Aid Equip $ 1,770.75 Maps and Compasses LensaNc Compass 35 2 $ 60.00 1:24,000 Topographic Maps 35 15 $ 15.00 Protractors 35 5 $ 4.00 SUBTOTAL: Maps and Compasses $ 79.00 Teamwork / Leadership Aids Low Ropes Kit 1 0.2 $ 6,459.00Is this what you want/need?
As of 1 FEB 2018
SAD ESAD (Days/Month)-NON-TDA 20 State Civil Service Total Number PY:Staff
Curriculum
Off-the-Shelf Curriculum to Purchase CiRzenship Interpersonal CommunicaNons Team Leader Manual 1 $ 6.00 0.2 0.1 $ 240.00 $ 24.00 Team Member Manual Set of 10 $ 48.00 2.5 0.25 $ 24,000.00 $ 6,000.00 Leadership Character & Leadership Curriculum Complete Starter’s Package 1 $ 2,250.00 0.2 0.1 $ 90,000.00 $ 9,000.00 25 AddiNonal Student Workbooks 25 $ 125.00 1 0.5 $ 25,000.00 $ 12,500.00 Youth Leadership Program Youth Leadership Coordinators Guide 1 $ 5.00 0.2 0.1 $ 200.00 $ 20.00 Youth Leadership Workbook 1 $ 2.00 25 0.5 $ 10,000.00 $ 5,000.00 Youth Leadership EvaluaNon Guide Set of 50 $ 3.00 0.5 0.5 $ 300.00 $ 150.00 Youth Leadership CompleNon CerNficate 1 $ 0.60 25 1 $ 3,000.00 $ 3,000.00 Wellness FoundaNons in Personal Finance High School Starter (Teacher Kit) 1 (Includes 10 studs) $ 650.00 1 0.1 $ 32,500.00 $ 3,250.00 High School Student Kit 1 $ 25.00 25 0.5 $ 62,500.00 $ 31,250.00 Middle School Starter (Teacher Kit) 1 (Includes 20 studs) $ 399.00 1 0.1 $ 19,950.00 $ 1,995.00 Middle School Student Kit 1 $ 10.00 25 0.5 $ 25,000.00 $ 12,500.00 Physical Fitness Curriculum SPARK High School PE Curriculum 1 $ 399.00 1 0.3 $ 19,950.00 $ 5,985.00 SPARK Middle School PE Curriculum 1 $ 299.00 1 0.3 $ 14,950.00 $ 4,485.00 Part-Time Staff to Write and Edit Curriculum (ESAD) UpdaRng All Subjects Curriculum Editor 2 $ 12,000.00 4 2 $ 96,000.00 $ 48,000.00 Curriculum Writer (technical) 2 $ 6,000.00 4 2 $ 48,000.00 $ 24,000.00 Curriculum Writer (technical) 2 $ 6,000.00 4 2 $ 48,000.00 $ 24,000.00 State Standards Compliance Writer 2 $ 8,000.00 4 2 $ 64,000.00 $ 32,000.00 $ 583,590.00 $ 223,159.00Commandants
Individual Items, Cost and Replenishment Rate
2018-2019 (65 Schools)
Category Item IniRal Number Ongoing % Cost # New CMDTS # ExisRng CMDTS New Costs Sustaining Costs Training Basic Commandant Training Academy First Year Requirement Only 0.1 $ 1,800.00 15 50 $ 27,000.00 $ 9,000.00 Advanced Commandant Training Academy Second Year Requirement Only 0.1 $ 1,800.00 15 50 $ 2,700.00 $ 9,000.00 Commandant Leadership School 0.1 0.1 $ 1,800.00 15 50 $ 2,700.00 $ 9,000.00 School Year Kick-off / Leadership Conference 0.9 0.4 $ 300.00 65 $ 17,550.00 $ - SUBTOTAL: Commandant Training $ 5,700.00 $ 49,950.00 $ 27,000.00 Commandant Uniform Allotment All 0.9 $ 300.00 65 $ 19,500.00 Cadet Uniform Tailoring, Name Tags, Sewing All 0.9 $ 375.00 65 $ 24,375.00 SUBTOTAL: Commandant Uniforms $ 675.00 $ 43,875.00 $ - Aier School AcRviRes 3*Bivouac Pay 0.9 0.9 $ 450.00 15 50 $ 6,075.00 $ 20,250.00 3*Parade Pay 0.9 0.9 $ 450.00 15 50 $ 6,075.00 $ 20,250.00 3*Drill CompeNNon Pay 0.9 0.9 $ 450.00 15 50 $ 6,075.00 $ 20,250.00 3*Community Service Pay 0.9 0.9 $ 450.00 15 50 $ 6,075.00 $ 20,250.00 SUBTOTAL: Commandant Pay $ 1,800.00 $ 24,300.00 $ 81,000.00 TOTAL 2018/2019 $ 226,125.00RegulaNon, process, forms, and system to execute TBD
Recrui>ng
Challenges No recent experience No recruiNng materials No current data No list of potenNal CMDTs No good process
Overcomers CW2 Sirkin 2 x E-7 SAD 4 x ESAD (North, Central, South) All of you!!!
What can be done to unleash the RecruiRng Kraken?
Issues
managing equipment, supporNng schools, and supervising personnel as currently organized
paradigm
growth (less on day-day operaNons)
2018 – 2019 LTC Belinda Contreras
Fe February 2018
5 Self AGI’s Begin 24 Marksmanship CSLO 28 Intent to ParRcipate IMA/DRILL
Mar March 2018 h 2018
24 Run CSLO Support 30 Intent to ParRcipate IMA/DRILL 30 Self AGI’s End
AP APRIL RIL 2 2018
14 State Drill CompeRRon – Los Alamitos
MA MAY 2018 2018
12 State IMA CompeRRon – Los Alamitos
JUN JUNE E 2018 2018
13 – 15 ADVON – Leadership Camp 16 – 23 Leadership Camp Begins (Basic, NCO, OCS + Leadership)
JUL JULY 2018 2018
10 – 12 ADVON – Advanced Camp 13 – 20 Advance Camp Begins (Survival, D&C, DI, LE, Mount, Cyber, Medic) 13 – 20 BCTA/ACTA/CLS
sep sept 2018 2018
22 – 23 Leadership Conference (CSLO)
New Budget Year
OC OCT 2018 T 2018
24 Tasmania (Early Departure) 27 - 28 XTC – CSLO
New Budget Year
NO NOV 2018 V 2018
3 - 17 Tasmania (Main Group) 16-18 CERT - CSLO
New Budget Year
FE FEB 2019
4 AGI Begin
New Budget Year
MAR 2019 MAR 2019
29 AGI END
New Budget Year
APR 2019 APR 2019
13 Drill CompeRRon
New Budget Year
MA MAY 2019 Y 2019
4 IMA
New Budget Year
J JUNE 2019 UNE 2019
15-17 ADVON Leadership Camp 16-23 Leadership Camp Begins (Basic, NCO, OCS + Leadership) 23-30 Advanced Camp Begins 23-30 BCTA/ACTA/CLS
New Budget Year
Qu Ques>ons?
Yo You can fi find the Yearly Training Calendar at: hX hXps:/ s://cac acade adets.o ts.org/HQ/S3/ S3/YTC
Working on drat for complete update of CR 1-5. Will be published by the end of the school year, with implementaNon in the Fall 2018 semester
Goa Goals
more cadets to aBain officer ranks
grade ranks
Promo mote mo more cadets to ju junior grades & encourage mo more cadets to aXain offic fficer ranks
Cadet.
a pre-commissioning program. (concept only at this point)
to board for promoNon to C/1LT
Reduce bureaucracy needed for promo mo>ons & Trust Comma mmandants to Promo mote Good Leaders
discreNon of the Commandant with only PTA and TIG requirements
C/SSG
for enlisted promoNons vice annotaNon of Form 13 and filing of PTA Worksheet
Re Reinforce en>re cadet leadership pr progr gram am
compleNon of a pre-commissioning program. (concept only at this point)
be eligible to board for promoNon to C/1LT
2LT and C/MAJ
Emp mphasize signifi ficance of NCO, comp mpany gr grade, & field gr ade, & field grade r ade rank anks
2LT and C/MAJ
2018-2030
GROWTH COMMANDANT PROFESSIONALISM CADET LEADERSHIP DEVELOPMENT A SOLID BASE
VISION END STATE
A premier educaNonal
using a military based model to develop leadership, ciNzenship, academic excellence, wellness, and military skills Cadets are inspired by their training and experience to achieve success in life based on the values, skills, and confidence they develop while in the CA Cadet Corps
LINES OF EFFORT
California Cadet Corps Strategic Plan
2018-2030
GROWTH
ObjecRves:
COMMANDANT PROFESSIONALISM
resident training
model
ObjecRves:
CADET LEADERSHIP DEVELOPMENT
leadership posiNons. Success generates confidence & more success
ObjecRves:
A SOLID BASE
and gets the job done
ObjecRves: