unaudited actuals financial reports 37 68031 0000000 2012 ... · file: ada-d (rev 11/20/2012) page...

Coronado UnifiedSan Diego County

Unaudited ActualsFINANCIAL REPORTS

2012-13 Unaudited ActualsSummary of Unaudited Actual Data Submission

37 68031 0000000Form CA

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: ca (Rev 05/08/20112 Printed: 9/5/2013 8:51 AM

Following is a summary of the critical data elements contained in your unaudited actual data. Since these data may have fiscal implications for your agency, please verify their accuracy before filing your unaudited actual financial reports.

Form Description Value

CEA Percent of Current Cost of Education Expended for Classroom Compensation 56.93%

Must equal or exceed 60% for elementary, 55% for unified, and 50% for high school

districts or future apportionments may be affected. (EC 41372)

CEA Deficiency Amount $0.00

Applicable to districts not exempt from the requirement and not meeting the minimum classroom

compensation percentage - see Form CEA for further details.

CORR Total Cost for Adults in Correctional Facilities $0.00

If the amount received for this program exceeds actual costs, the next apportionment

is subject to reduction (EC 1909, 41841.5, and the Budget Act).

GANN Adjustments to Appropriations Limit Per Government Code Section 7902.1 $0.00

If this amount is not zero, it represents an increase to your appropriations limit. The Department of

Finance must be notified of increases within 45 days of budget adoption.

Adjusted Appropriations Limit $16,145,682.04

Appropriations Subject to Limit $16,145,682.04

These amounts represent the board approved Appropriations Limit and Appropriations Subject to

Limit pursuant to Government Code Section 7906 and EC 42132.

ICR Preliminary Proposed Indirect Cost Rate 4.90%

Fixed-with-carry-forward indirect cost rate for use in 2014-15, subject to CDE approval.

NCMOE No Child Left Behind (NCLB) Maintenance of Effort (MOE) Determination MOE Met

If MOE Not Met, the 2014-15 apportionment may be reduced by the lesser of the following two percentages:

MOE Deficiency Percentage - Based on Total Expenditures

MOE Deficiency Percentage - Based on Expenditures Per ADA

TRAN Approved Transportation Expense - Home-to-School $148,715.34

Approved Transportation Expense - SD/OI $491,850.76

For each of these programs, if the amount received exceeds actual costs, the next apportionment is

subject to reduction (EC 41851.5[c]).

Page 1 of 134


Unaudited ActualsFINANCIAL REPORTS

2012-13 Unaudited ActualsSchool District Certification

37 68031 0000000Form CA

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: ca (Rev 03/25/2009) Page 1 Printed: 9/5/2013 8:52 AM

UNAUDITED ACTUAL FINANCIAL REPORT:

To the County Superintendent of Schools:

2012-13 UNAUDITED ACTUAL FINANCIAL REPORT. This report was prepared in accordance with Education Code Section 41010 and is hereby approved and filed by the governing board ofthe school district pursuant to Education Code Section 42100.

Signed Date of Meeting: Sep 12, 2013Clerk/Secretary of the Governing Board

(Original signature required)

To the Superintendent of Public Instruction:

2012-13 UNAUDITED ACTUAL FINANCIAL REPORT. This report has been verified for accuracyby the County Superintendent of Schools pursuant to Education Code Section 42100.

Signed Date:County Superintendent/Designee

(Original signature required)

For additional information on the unaudited actual reports, please contact:

For County Office of Education: For School District:

William Pickering Keith ButlerName Name

Financial Reporting Manager Asst. Supt., Business Svcs.Title Title

858-292-3668 619-522-8900Telephone Telephone

[email protected] [email protected] Address E-mail Address

SELECTION OF BUDGET ADOPTION CYCLE:

Pursuant to Education Code Section 42127(i), this school district elects to use the following budgetadoption cycle for the 2014-15 budget year:

( S ) Budget Adoption Cycle ('D' for Dual or 'S' for Single)

of 134


2012-13 Unaudited ActualsAVERAGE DAILY ATTENDANCE 37 68031 0000000

Form A

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: ada-d (Rev 11/20/2012) Page 1 of 2 Printed: 9/5/2013 8:50 AM

2012-13 Unaudited Actuals 2013-14 Budget

Description P-2 ADA Annual ADARevenue Limit

ADAEstimatedP-2 ADA

EstimatedAnnual ADA

EstimatedRevenue Limit

ADAELEMENTARY 1. General Education 1,842.95 1,946.00 1,946.00 1,946.00 a. Kindergarten 186.61 186.96 b. Grades One through Three 552.67 553.17 c. Grades Four through Six 624.50 624.54 d. Grades Seven and Eight 477.12 476.48 e. Opportunity Schools and Full-Day Opportunity Classes 0.00 0.00 f. Home and Hospital 2.05 2.30 g. Community Day School 0.00 3.00 2. Special Education a. Special Day Class 101.77 101.78 101.77 b. Nonpublic, Nonsectarian Schools (EC 56366[a][7]) 0.98 0.98 0.98 c. Nonpublic, Nonsectarian Schools - Licensed Children's Institutions 0.00 0.00 3. TOTAL, ELEMENTARY 1,945.70 1,949.21 1,945.70 1,946.00 1,946.00 1,946.00HIGH SCHOOL 4. General Education 1,091.63 1,110.00 1,110.00 1,110.00 a. Grades Nine through Twelve 1,077.14 1,073.71 b. Continuation Education 13.74 15.26 c. Opportunity Schools and Full-Day Opportunity Classes 0.00 0.00 d. Home and Hospital 0.78 0.81 e. Community Day School 0.00 0.00 5. Special Education a. Special Day Class 14.69 15.57 14.69 b. Nonpublic, Nonsectarian Schools (EC 56366[a][7]) 3.89 3.92 3.92 c. Nonpublic, Nonsectarian Schools - Licensed Children's Institutions 0.00 0.00 0.00 6. TOTAL, HIGH SCHOOL 1,110.24 1,109.27 1,110.24 1,110.00 1,110.00 1,110.00COUNTY SUPPLEMENT 7. County Community Schools (EC 1982[a]) a. Elementary b. High School 8. Special Education a. Special Day Class - Elementary b. Special Day Class - High School c. Nonpublic, Nonsectarian Schools - Elementary d. Nonpublic, Nonsectarian Schools - High School e. Nonpublic, Nonsectarian Schools - Licensed Children's Institutions - Elementary f. Nonpublic, Nonsectarian Schools - Licensed Children's Institutions - High School 9. TOTAL, ADA REPORTED BY COUNTY OFFICES 0.00 0.00 0.00 0.00 0.00 0.0010. TOTAL, K-12 ADA (sum lines 3, 6, and 9) 3,055.94 3,058.48 3,055.94 3,056.00 3,056.00 3,056.0011. ADA for Necessary Small Schools also included in lines 3 and 6.12. REGIONAL OCCUPATIONAL CENTERS & PROGRAMS*

of 134


2012-13 Unaudited ActualsAVERAGE DAILY ATTENDANCE 37 68031 0000000

Form A

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: ada-d (Rev 11/20/2012) Page 2 of 2 Printed: 9/5/2013 8:50 AM


Description P-2 ADA Annual ADARevenue Limit

ADAEstimatedP-2 ADA

EstimatedAnnual ADA

EstimatedRevenue Limit

ADA

CLASSES FOR ADULTS 13. Concurrently Enrolled Secondary Students*14. Adults Enrolled, State Apportioned*15. Students 21 Years or Older and Students 19 or Older Not Continuously Enrolled Since Their 18th Birthday, Participating in Full-Time Independent Study*16. TOTAL, CLASSES FOR ADULTS (sum lines 13 through 15)17. Adults in Correctional Facilities 18. TOTAL, ADA (sum lines 10, 12, 16, and 17) 3,055.94 3,058.48 3,055.94 3,056.00 3,056.00 3,056.00SUPPLEMENTAL INSTRUCTIONAL HOURS19. ELEMENTARY* 20. HIGH SCHOOL*21. TOTAL, SUPPLEMENTAL INSTRUCTIONAL HOURS (sum lines 19 and 20)COMMUNITY DAY SCHOOLS - Additional Funds22. ELEMENTARY a. 5th & 6th Hour (ADA) - Mandatory Expelled Pupils only b. 7th & 8th Hour Pupil Hours (Hours)* 23. HIGH SCHOOL a. 5th & 6th Hour (ADA) - Mandatory Expelled Pupils only b. 7th & 8th Hour Pupil Hours (Hours)* CHARTER SCHOOLS24. Charter ADA Funded Through the Block Grant a. Charters Sponsored by Unified Districts - Resident (EC 47660) (applicable only for unified districts with Charter School General Purpose Block Grant Offset recorded on line 30 in Form RL) b. All Other Block Grant Funded Charters 50.00 50.00 50.0025. Charter ADA Funded Through the Revenue Limit 26. TOTAL, CHARTER SCHOOLS ADA (sum lines 24a, 24b, and 25) 0.00 0.00 0.00 50.00 50.00 50.0027. SUPPLEMENTAL INSTRUCTIONAL HOURS*BASIC AID "CHOICE"/COURT ORDERED VOLUNTARY PUPIL TRANSFER28. Regular Elementary and High School ADA (SB 937)BASIC AID OPEN ENROLLMENT29. Regular Elementary and High School ADA

*ADA is no longer collected as a result of flexibility provisions of SBX3 4 (Chapter 12, Statutes of 2009), as amended by SB 70 (Chapter 7, Statutes of 2011),currently in effect from 2008-09 through 2014-15.*ADA is no longer collected as a result of flexibility provisions of SBX3 4 (Chapter 12, Statutes of 2009), as amended by SB 70 (Chapter 7, Statutes of 2011),currently in effect from 2008-09 through 2014-15.

of 134


2012-13 Unaudited ActualsGeneral Fund

Revenue Limit Summary

37 68031 0000000Form RL

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: rl-d (Rev 05/21/2013) Page 1 of 2 Printed: 9/5/2013 9:04 AM

Description

PrincipalAppt.

SoftwareData ID

2012-13Unaudited Actuals

2013-14Budget

BASE REVENUE LIMIT PER ADA 1. Base Revenue Limit per ADA (prior year) 0025 6,482.72 6,694.72 2. Inflation Increase 0041 212.00 3. All Other Adjustments 0042, 0525 4. TOTAL, BASE REVENUE LIMIT PER ADA (Sum Lines 1 through 3) 0024 6,694.72 6,694.72REVENUE LIMIT SUBJECT TO DEFICIT 5. Total Base Revenue Limit a. Base Revenue Limit per ADA (from Line 4) 0024 6,694.72 6,694.72 b. AB 851 Add-on (Meals, BTS, Special Adjustments) 0719 45.91 45.91 c. Revenue Limit ADA 0033 3,056.00 3,056.00 d. Total Base Revenue Limit (Lines 5a plus 5b, times 5c) 0034, 0724 20,599,365.28 20,599,365.28 6. Allowance for Necessary Small School 0489 7. Gain or Loss from Interdistrict Attendance Agreements 0272 8. Meals for Needy Pupils 0090 9. Special Revenue Limit Adjustments 027410. One-time Equalization Adjustments 027511. Miscellaneous Revenue Limit Adjustments 0276, 065912. Less: All Charter District Revenue Limit Adjustment 021713. Beginning Teacher Salary Incentive Funding 055214. Less: Class Size Penalties Adjustment 017315. REVENUE LIMIT SUBJECT TO DEFICIT (Sum Lines 5d through 11, plus Line 13, minus Lines 12 and 14) 0082 20,599,365.28 20,599,365.28DEFICIT CALCULATION16. Deficit Factor 0281 0.77728 0.7772817. TOTAL DEFICITED REVENUE LIMIT (Line 15 times Line 16) 0284 16,011,474.64 16,011,474.64OTHER REVENUE LIMIT ITEMS 18. Unemployment Insurance Revenue 0060 180,050.00 9,791.0019. Less: Longer Day/Year Penalty 028720. Less: Excess ROC/P Reserves Adjustment 028821. Less: PERS Reduction 0195 32,546.96 65,000.0022. PERS Safety Adjustment/SFUSD PERS Adjustment 0205, 065423. TOTAL, OTHER REVENUE LIMIT ITEMS (Sum Lines 18 and 22, minus Lines 19 through 21) - - - 147,503.04 (55,209.00)24. TOTAL REVENUE LIMIT (Sum Lines 17 and 23) 0088 16,158,977.68 15,956,265.64

of 134


2012-13 Unaudited ActualsGeneral Fund

Revenue Limit Summary

37 68031 0000000Form RL

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: rl-d (Rev 05/21/2013) Page 2 of 2 Printed: 9/5/2013 9:04 AM

Description

PrincipalAppt.

SoftwareData ID

2012-13Unaudited Actuals

2013-14Budget

REVENUE LIMIT - LOCAL SOURCES25. Property Taxes 0587 2,966,195.96 2,880,000.0026. Miscellaneous Funds 058827. Community Redevelopment Funds 0589, 0721 5,584,083.3228. Less: Charter Schools In-lieu Taxes 0595 36,000.0029. TOTAL, REVENUE LIMIT - LOCAL SOURCES (Sum Lines 25 through 27, minus Line 28) 0126 8,550,279.28 2,844,000.0030. Charter School General Purpose Block Grant Offset (Unified Districts Only) 029331. STATE AID PORTION OF REVENUE LIMIT a. Gross State Aid Portion of Revenue Limit (Sum Line 24 minus Lines 29 and 30; if negative, then zero) 0111 7,608,698.40 13,112,265.64 b. Less: Education Protection Account (EPA) (Obj. 8012) - - - 3,458,850.00 2,663,616.00 c. Plus: Charter School Portion of EPA included in 31b - - - d. NET STATE AID (Line 31a minus 31b, plus 31c; if negative, then zero) 0737 4,149,848.40 10,448,649.64OTHER ITEMS32. Less: County Office Funds Transfer 045833. Core Academic Program 900134. California High School Exit Exam 900235. Pupil Promotion and Retention Programs (Retained and Recommended for Retention, and Low STAR and At Risk of Retention) 9016, 901736. Apprenticeship Funding 057037. Community Day School Additional Funding 3103, 900738. Basic Aid "Choice"/Court Ordered Voluntary 0634, 0629, Pupil Transfer/Basic Aid Open Enrollment 903739. Basic Aid Supplement Charter School Adjustment 901840. All Other Adjustments - - -41. TOTAL, OTHER ITEMS (Sum Lines 33 through 40, minus Line 32) - - - 0.00 0.0042. TOTAL, NET STATE AID PORTION OF REVENUE LIMIT (Sum Lines 31d and 41) (This amount should agree with Object 8011) - - - 4,149,848.40 10,448,649.6443. Less: Revenue Limit State Apportionment Receipts - - -44. NET ACCRUAL TO STATE AID - REVENUE LIMIT (Line 42 minus Line 43) - - - 4,149,848.40

OTHER NON-REVENUE LIMIT ITEMS

45. Core Academic Program 9001 28,147.00 28,147.0046. California High School Exit Exam 9002 48,033.00 48,033.0047. Pupil Promotion and Retention Programs (Retained and Recommended for Retention, and Low STAR and At Risk of Retention) 9016, 9017 11,271.00 11,271.0048. Apprenticeship Funding 057049. Community Day School Additional Funding 3103, 9007

of 134


Unaudited ActualsGeneral Fund

Unrestricted and RestrictedExpenditures by Object

37 68031 0000000Form 01

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: fund-a (Rev 03/13/2013) Page 1 Printed: 9/4/2013 2:52 PM


Description Resource CodesObjectCodes

Unrestricted(A)

Restricted(B)

Total Fundcol. A + B

(C)Unrestricted

(D)Restricted

(E)

Total Fundcol. D + E

(F)

% DiffColumnC & F

A. REVENUES

1) Revenue Limit Sources 8010-8099 15,635,574.64 709,138.00 16,344,712.64 15,721,266.00 393,230.00 16,114,496.00 -1.4%

2) Federal Revenue 8100-8299 1,738,052.42 1,558,006.21 3,296,058.63 1,589,830.00 1,360,363.00 2,950,193.00 -10.5%

3) Other State Revenue 8300-8599 2,470,295.30 598,478.13 3,068,773.43 2,504,520.00 537,990.00 3,042,510.00 -0.9%

4) Other Local Revenue 8600-8799 2,479,960.02 4,301,229.85 6,781,189.87 2,023,389.00 1,631,481.00 3,654,870.00 -46.1%

5) TOTAL, REVENUES 22,323,882.38 7,166,852.19 29,490,734.57 21,839,005.00 3,923,064.00 25,762,069.00 -12.6%

B. EXPENDITURES

1) Certificated Salaries 1000-1999 10,891,903.25 2,571,904.21 13,463,807.46 11,504,890.00 2,439,773.00 13,944,663.00 3.6%

2) Classified Salaries 2000-2999 3,184,127.74 1,352,935.70 4,537,063.44 3,142,214.00 1,332,116.00 4,474,330.00 -1.4%

3) Employee Benefits 3000-3999 4,050,253.63 1,294,030.43 5,344,284.06 4,438,239.00 1,339,499.00 5,777,738.00 8.1%

4) Books and Supplies 4000-4999 956,160.98 448,680.03 1,404,841.01 933,894.00 392,929.00 1,326,823.00 -5.6%

5) Services and Other Operating Expenditures 5000-5999 2,132,450.16 1,958,823.28 4,091,273.44 1,907,806.00 1,729,470.00 3,637,276.00 -11.1%

6) Capital Outlay 6000-6999 33,005.48 0.00 33,005.48 0.00 38,250.00 38,250.00 15.9%

7) Other Outgo (excluding Transfers of Indirect 7100-7299 Costs) 7400-7499 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

8) Other Outgo - Transfers of Indirect Costs 7300-7399 (404,145.31) 369,591.63 (34,553.68) (380,868.00) 346,810.00 (34,058.00) -1.4%

9) TOTAL, EXPENDITURES 20,843,755.93 7,995,965.28 28,839,721.21 21,546,175.00 7,618,847.00 29,165,022.00 1.1%

C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) 1,480,126.45 (829,113.09) 651,013.36 292,830.00 (3,695,783.00) (3,402,953.00) -622.7%

D. OTHER FINANCING SOURCES/USES 1) Interfund Transfers a) Transfers In 8900-8929 0.00 0.00 0.00 1,319,289.00 0.00 1,319,289.00 New

b) Transfers Out 7600-7629 152,917.36 0.00 152,917.36 123,368.00 0.00 123,368.00 -19.3%

2) Other Sources/Uses a) Sources 8930-8979 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

b) Uses 7630-7699 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

3) Contributions 8980-8999 (2,618,425.90) 2,618,425.90 0.00 (2,900,402.00) 2,900,402.00 0.00 0.0%

4) TOTAL, OTHER FINANCING SOURCES/USES (2,771,343.26) 2,618,425.90 (152,917.36) (1,704,481.00) 2,900,402.00 1,195,921.00 -882.1%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) (1,291,216.81) 1,789,312.81 498,096.00 (1,411,651.00) (795,381.00) (2,207,032.00) -543.1%

F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 5,506,719.88 975,948.56 6,482,668.44 4,215,503.07 2,765,261.37 6,980,764.44 7.7%

b) Audit Adjustments 9793 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

c) As of July 1 - Audited (F1a + F1b) 5,506,719.88 975,948.56 6,482,668.44 4,215,503.07 2,765,261.37 6,980,764.44 7.7%

d) Other Restatements 9795 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

e) Adjusted Beginning Balance (F1c + F1d) 5,506,719.88 975,948.56 6,482,668.44 4,215,503.07 2,765,261.37 6,980,764.44 7.7%

2) Ending Balance, June 30 (E + F1e) 4,215,503.07 2,765,261.37 6,980,764.44 2,803,852.07 1,969,880.37 4,773,732.44 -31.6%

Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 10,000.00 0.00 10,000.00 0.00 0.00 0.00 -100.0%

Stores 9712 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Prepaid Expenditures 9713 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Others 9719 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

b) Restricted 9740 0.00 2,765,264.01 2,765,264.01 0.00 1,969,885.80 1,969,885.80 -28.8%

c) Committed Stabilization Arrangements 9750 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other Commitments 9760 468,000.00 0.00 468,000.00 585,000.00 0.00 585,000.00 25.0%

GASB 45 0000 9760 468,000.00 468,000.00GASB 45 0000 9760 585,000.00 585,000.00

d) Assigned

Other Assignments 9780 1,293,782.00 0.00 1,293,782.00 993,782.00 0.00 993,782.00 -23.2%

Textbook Flex 0000 9780 515,093.00 515,093.00Site Carryovers 0000 9780 778,689.00 778,689.00Textbook Flex 0000 9780 515,093.00 515,093.00Site Carryovers 0000 9780 478,689.00 478,689.00

e) Unassigned/unappropriated

Reserve for Economic Uncertainties 9789 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Unassigned/Unappropriated Amount 9790 2,443,721.07 (2.64) 2,443,718.43 1,225,070.07 (5.43) 1,225,064.64 -49.9%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

G. ASSETS

1) Cash a) in County Treasury 9110 6,584,267.92 2,730,918.28 9,315,186.20

1) Fair Value Adjustment to Cash in County Treasury 9111 0.00 0.00 0.00

b) in Banks 9120 0.00 0.00 0.00

c) in Revolving Fund 9130 10,000.00 0.00 10,000.00

d) with Fiscal Agent 9135 0.00 0.00 0.00

e) collections awaiting deposit 9140 0.00 0.00 0.00

2) Investments 9150 0.00 0.00 0.00

3) Accounts Receivable 9200 1,218,753.19 1,626,893.04 2,845,646.23

4) Due from Grantor Government 9290 0.00 0.00 0.00

5) Due from Other Funds 9310 151,898.49 70.20 151,968.69

6) Stores 9320 0.00 0.00 0.00

7) Prepaid Expenditures 9330 0.00 0.00 0.00

8) Other Current Assets 9340 0.00 0.00 0.00

9) TOTAL, ASSETS 7,964,919.60 4,357,881.52 12,322,801.12

H. LIABILITIES

1) Accounts Payable 9500 2,610,450.80 306,330.82 2,916,781.62

2) Due to Grantor Governments 9590 0.00 0.00 0.00

3) Due to Other Funds 9610 1,138,965.73 944,373.50 2,083,339.23

4) Current Loans 9640 0.00 0.00 0.00

5) Deferred Revenue 9650 0.00 341,915.83 341,915.83

6) TOTAL, LIABILITIES 3,749,416.53 1,592,620.15 5,342,036.68

I. FUND EQUITY

Ending Fund Balance, June 30 (must agree with line F2) (G9 - H6) 4,215,503.07 2,765,261.37 6,980,764.44

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

REVENUE LIMIT SOURCES Principal Apportionment State Aid - Current Year 8011 4,149,848.40 0.00 4,149,848.40 10,448,650.00 0.00 10,448,650.00 151.8%

Education Protection Account State Aid - Current Year 8012 3,458,850.00 0.00 3,458,850.00 2,663,616.00 0.00 2,663,616.00 -23.0%

Charter Schools General Purpose Entitlement - State Aid 8015 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

State Aid - Prior Years 8019 51,333.00 0.00 51,333.00 0.00 0.00 0.00 -100.0%

Tax Relief Subventions Homeowners' Exemptions 8021 28,672.47 0.00 28,672.47 30,000.00 0.00 30,000.00 4.6%

Timber Yield Tax 8022 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other Subventions/In-Lieu Taxes 8029 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

County & District Taxes Secured Roll Taxes 8041 3,036,419.79 0.00 3,036,419.79 3,000,000.00 0.00 3,000,000.00 -1.2%

Unsecured Roll Taxes 8042 102,691.06 0.00 102,691.06 100,000.00 0.00 100,000.00 -2.6%

Prior Years' Taxes 8043 (8.17) 0.00 (8.17) 0.00 0.00 0.00 -100.0%

Supplemental Taxes 8044 134,567.81 0.00 134,567.81 100,000.00 0.00 100,000.00 -25.7%

Education Revenue Augmentation Fund (ERAF) 8045 (336,147.00) 0.00 (336,147.00) (350,000.00) 0.00 (350,000.00) 4.1%

Community Redevelopment Funds (SB 617/699/1992) 8047 5,584,083.32 0.00 5,584,083.32 0.00 0.00 0.00 -100.0%

Penalties and Interest from Delinquent Taxes 8048 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Miscellaneous Funds (EC 41604) Royalties and Bonuses 8081 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other In-Lieu Taxes 8082 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Less: Non-Revenue Limit (50%) Adjustment 8089 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Subtotal, Revenue Limit Sources 16,210,310.68 0.00 16,210,310.68 15,992,266.00 0.00 15,992,266.00 -1.3% Revenue Limit Transfers

Unrestricted Revenue Limit Transfers - Current Year 0000 8091 (607,283.00) (607,283.00) (300,000.00) (300,000.00) -50.6%

Continuation Education ADA Transfer 2200 8091 0.00 0.00 0.00 0.00 0.0%

Community Day Schools Transfer 2430 8091 0.00 0.00 0.00 0.00 0.0%

Special Education ADA Transfer 6500 8091 607,283.00 607,283.00 300,000.00 300,000.00 -50.6%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

All Other Revenue Limit Transfers - Current Year All Other 8091 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

PERS Reduction Transfer 8092 32,546.96 0.00 32,546.96 65,000.00 0.00 65,000.00 99.7%

Transfers to Charter Schools in Lieu of Property Taxes 8096 0.00 0.00 0.00 (36,000.00) 0.00 (36,000.00) New

Property Taxes Transfers 8097 0.00 101,855.00 101,855.00 0.00 93,230.00 93,230.00 -8.5%

Revenue Limit Transfers - Prior Years 8099 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

TOTAL, REVENUE LIMIT SOURCES 15,635,574.64 709,138.00 16,344,712.64 15,721,266.00 393,230.00 16,114,496.00 -1.4%

FEDERAL REVENUE

Maintenance and Operations 8110 1,736,327.47 0.00 1,736,327.47 1,589,830.00 0.00 1,589,830.00 -8.4%

Special Education Entitlement 8181 0.00 501,387.00 501,387.00 0.00 501,924.00 501,924.00 0.1%

Special Education Discretionary Grants 8182 0.00 138,631.99 138,631.99 0.00 87,136.00 87,136.00 -37.1%

Child Nutrition Programs 8220 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Forest Reserve Funds 8260 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Flood Control Funds 8270 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Wildlife Reserve Funds 8280 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

FEMA 8281 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Interagency Contracts Between LEAs 8285 0.00 183.00 183.00 0.00 196.00 196.00 7.1%

Pass-Through Revenues from Federal Sources 8287 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

NCLB: Title I, Part A, Basic Grants Low- Income and Neglected 3010 8290 175,278.83 175,278.83 164,045.00 164,045.00 -6.4%

NCLB: Title I, Part D, Local Delinquent Programs 3025 8290 0.00 0.00 0.00 0.00 0.0%

NCLB: Title II, Part A, Teacher Quality 4035 8290 72,531.20 72,531.20 50,118.00 50,118.00 -30.9%

NCLB: Title III, Immigrant Education Program 4201 8290 14,300.00 14,300.00 13,585.00 13,585.00 -5.0%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

NCLB: Title III, Limited English Proficient (LEP) Student Program 4203 8290 4,756.00 4,756.00 4,359.00 4,359.00 -8.3%

NCLB: Title V, Part B, Public Charter Schools Grant Program (PCSGP) 4610 8290 0.00 0.00 0.00 0.00 0.0%

Other No Child Left Behind

3011-3020, 3026-3205, 4036-4126,

5510 8290 2,564.93 2,564.93 0.00 0.00 -100.0%

Vocational and Applied Technology Education 3500-3699 8290 0.00 0.00 0.00 0.00 0.0%

Safe and Drug Free Schools 3700-3799 8290 0.00 0.00 0.00 0.00 0.0%

All Other Federal Revenue All Other 8290 1,724.95 648,373.26 650,098.21 0.00 539,000.00 539,000.00 -17.1%

TOTAL, FEDERAL REVENUE 1,738,052.42 1,558,006.21 3,296,058.63 1,589,830.00 1,360,363.00 2,950,193.00 -10.5%

OTHER STATE REVENUE

Other State Apportionments

Community Day School Additional Funding Current Year 2430 8311 0.00 0.00 0.00 0.00 0.0%

Prior Years 2430 8319 0.00 0.00 0.00 0.00 0.0%

ROC/P Entitlement Current Year 6355-6360 8311 0.00 0.00 0.00 0.00 0.0%

Prior Years 6355-6360 8319 0.00 0.00 0.00 0.00 0.0%

Special Education Master Plan Current Year 6500 8311 0.00 0.00 0.00 0.00 0.0%

Prior Years 6500 8319 0.00 0.00 0.00 0.00 0.0%

Home-to-School Transportation 7230 8311 65,143.00 65,143.00 65,060.00 65,060.00 -0.1%

Economic Impact Aid 7090-7091 8311 69,518.00 69,518.00 69,518.00 69,518.00 0.0%

Spec. Ed. Transportation 7240 8311 64,966.00 64,966.00 64,976.00 64,976.00 0.0%

All Other State Apportionments - Current Year All Other 8311 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other State Apportionments - Prior Years All Other 8319 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Year Round School Incentive 8425 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Class Size Reduction, K-3 8434 518,364.00 0.00 518,364.00 500,000.00 0.00 500,000.00 -3.5%

Child Nutrition Programs 8520 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Mandated Costs Reimbursements 8550 97,312.00 0.00 97,312.00 142,880.00 0.00 142,880.00 46.8%

Lottery - Unrestricted and Instructional Materials 8560 404,131.86 99,659.35 503,791.21 350,000.00 50,000.00 400,000.00 -20.6%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

Tax Relief Subventions Restricted Levies - Other

Homeowners' Exemptions 8575 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other Subventions/In-Lieu Taxes 8576 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Pass-Through Revenues from State Sources 8587 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

School Based Coordination Program 7250 8590 0.00 0.00 0.00 0.00 0.0%

After School Education and Safety (ASES) 6010 8590 0.00 0.00 0.00 0.00 0.0%

Charter School Facility Grant 6030 8590 0.00 0.00 0.00 0.00 0.0%

Drug/Alcohol/Tobacco Funds 6650-6690 8590 0.00 0.00 0.00 0.00 0.0%

Healthy Start 6240 8590 0.00 0.00 0.00 0.00 0.0%

Class Size Reduction Facilities 6200 8590 0.00 0.00 0.00 0.00 0.0%

School Community Violence Prevention Grant 7391 8590 0.00 0.00 0.00 0.00 0.0%

Quality Education Investment Act 7400 8590 0.00 0.00 0.00 0.00 0.0%

All Other State Revenue All Other 8590 1,450,487.44 299,191.78 1,749,679.22 1,511,640.00 288,436.00 1,800,076.00 2.9%

TOTAL, OTHER STATE REVENUE 2,470,295.30 598,478.13 3,068,773.43 2,504,520.00 537,990.00 3,042,510.00 -0.9%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

OTHER LOCAL REVENUE

Other Local Revenue County and District Taxes

Other Restricted Levies Secured Roll 8615 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Unsecured Roll 8616 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Prior Years' Taxes 8617 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Supplemental Taxes 8618 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Non-Ad Valorem Taxes Parcel Taxes 8621 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other 8622 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Community Redevelopment Funds Not Subject to RL Deduction 8625 0.00 2,646,474.00 2,646,474.00 0.00 0.00 0.00 -100.0%

Penalties and Interest from Delinquent Non-Revenue Limit Taxes 8629 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Sales Sale of Equipment/Supplies 8631 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Sale of Publications 8632 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Food Service Sales 8634 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other Sales 8639 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Leases and Rentals 8650 379,641.97 0.00 379,641.97 368,001.00 0.00 368,001.00 -3.1%

Interest 8660 28,914.76 0.00 28,914.76 35,000.00 0.00 35,000.00 21.0%

Net Increase (Decrease) in the Fair Value of Investments 8662 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Fees and Contracts Adult Education Fees 8671 82,021.99 0.00 82,021.99 57,000.00 0.00 57,000.00 -30.5%

Non-Resident Students 8672 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Transportation Fees From Individuals 8675 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Transportation Services 7230, 7240 8677 0.00 0.00 0.00 0.00 0.0%

Interagency Services All Other 8677 0.00 0.00 0.00 0.00 418,604.00 418,604.00 New

Mitigation/Developer Fees 8681 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other Fees and Contracts 8689 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

Other Local Revenue Plus: Misc Funds Non-Revenue Limit (50%) Adjustment 8691 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Pass-Through Revenues From Local Sources 8697 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other Local Revenue 8699 1,973,331.30 11,883.85 1,985,215.15 1,563,388.00 9,472.00 1,572,860.00 -20.8%

Tuition 8710 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other Transfers In 8781-8783 16,050.00 416,379.00 432,429.00 0.00 0.00 0.00 -100.0%

Transfers of Apportionments Special Education SELPA Transfers From Districts or Charter Schools 6500 8791 0.00 0.00 0.00 0.00 0.0%

From County Offices 6500 8792 1,226,493.00 1,226,493.00 1,203,405.00 1,203,405.00 -1.9%

From JPAs 6500 8793 0.00 0.00 0.00 0.00 0.0%

ROC/P Transfers From Districts or Charter Schools 6360 8791 0.00 0.00 0.00 0.00 0.0%

From County Offices 6360 8792 0.00 0.00 0.00 0.00 0.0%

From JPAs 6360 8793 0.00 0.00 0.00 0.00 0.0%

Other Transfers of Apportionments From Districts or Charter Schools All Other 8791 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

From County Offices All Other 8792 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

From JPAs All Other 8793 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other Transfers In from All Others 8799 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

TOTAL, OTHER LOCAL REVENUE 2,479,960.02 4,301,229.85 6,781,189.87 2,023,389.00 1,631,481.00 3,654,870.00 -46.1%

TOTAL, REVENUES 22,323,882.38 7,166,852.19 29,490,734.57 21,839,005.00 3,923,064.00 25,762,069.00 -12.6%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

CERTIFICATED SALARIES

Certificated Teachers' Salaries 1100 8,679,700.23 2,369,571.91 11,049,272.14 9,329,387.00 2,244,864.00 11,574,251.00 4.8%

Certificated Pupil Support Salaries 1200 645,892.98 65,498.72 711,391.70 621,137.00 73,721.00 694,858.00 -2.3%

Certificated Supervisors' and Administrators' Salaries 1300 1,564,933.35 67,905.48 1,632,838.83 1,554,366.00 71,451.00 1,625,817.00 -0.4%

Other Certificated Salaries 1900 1,376.69 68,928.10 70,304.79 0.00 49,737.00 49,737.00 -29.3%

TOTAL, CERTIFICATED SALARIES 10,891,903.25 2,571,904.21 13,463,807.46 11,504,890.00 2,439,773.00 13,944,663.00 3.6%

CLASSIFIED SALARIES

Classified Instructional Salaries 2100 246,395.05 790,135.12 1,036,530.17 212,601.00 817,888.00 1,030,489.00 -0.6%

Classified Support Salaries 2200 978,980.35 282,574.86 1,261,555.21 980,630.00 253,204.00 1,233,834.00 -2.2%

Classified Supervisors' and Administrators' Salaries 2300 178,709.60 103,987.37 282,696.97 151,643.00 95,199.00 246,842.00 -12.7%

Clerical, Technical and Office Salaries 2400 1,359,648.36 30,481.99 1,390,130.35 1,403,141.00 20,006.00 1,423,147.00 2.4%

Other Classified Salaries 2900 420,394.38 145,756.36 566,150.74 394,199.00 145,819.00 540,018.00 -4.6%

TOTAL, CLASSIFIED SALARIES 3,184,127.74 1,352,935.70 4,537,063.44 3,142,214.00 1,332,116.00 4,474,330.00 -1.4%

EMPLOYEE BENEFITS

STRS 3101-3102 890,895.43 205,543.10 1,096,438.53 951,265.00 205,994.00 1,157,259.00 5.5%

PERS 3201-3202 292,117.14 138,560.69 430,677.83 306,984.00 144,140.00 451,124.00 4.7%

OASDI/Medicare/Alternative 3301-3302 397,085.11 138,607.08 535,692.19 394,595.00 133,522.00 528,117.00 -1.4%

Health and Welfare Benefits 3401-3402 1,979,153.38 711,436.81 2,690,590.19 2,212,050.00 773,677.00 2,985,727.00 11.0%

Unemployment Insurance 3501-3502 155,162.92 43,213.15 198,376.07 7,310.00 1,884.00 9,194.00 -95.4%

Workers' Compensation 3601-3602 166,572.88 51,310.36 217,883.24 233,229.00 60,045.00 293,274.00 34.6%

OPEB, Allocated 3701-3702 74,141.91 0.00 74,141.91 274,000.00 0.00 274,000.00 269.6%

OPEB, Active Employees 3751-3752 59,795.56 0.00 59,795.56 0.00 0.00 0.00 -100.0%

PERS Reduction 3801-3802 25,329.30 4,338.82 29,668.12 38,806.00 20,237.00 59,043.00 99.0%

Other Employee Benefits 3901-3902 10,000.00 1,020.42 11,020.42 20,000.00 0.00 20,000.00 81.5%

TOTAL, EMPLOYEE BENEFITS 4,050,253.63 1,294,030.43 5,344,284.06 4,438,239.00 1,339,499.00 5,777,738.00 8.1%

BOOKS AND SUPPLIES

Approved Textbooks and Core Curricula Materials 4100 81,162.59 25,971.45 107,134.04 1,000.00 18,543.00 19,543.00 -81.8%

Books and Other Reference Materials 4200 143,690.18 17,377.84 161,068.02 2,200.00 300.00 2,500.00 -98.4%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

Materials and Supplies 4300 583,998.00 356,003.03 940,001.03 878,434.00 233,576.00 1,112,010.00 18.3%

Noncapitalized Equipment 4400 147,310.21 49,327.71 196,637.92 52,260.00 140,510.00 192,770.00 -2.0%

Food 4700 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

TOTAL, BOOKS AND SUPPLIES 956,160.98 448,680.03 1,404,841.01 933,894.00 392,929.00 1,326,823.00 -5.6%

SERVICES AND OTHER OPERATING EXPENDITURES

Subagreements for Services 5100 30,000.00 747,280.47 777,280.47 0.00 120,207.00 120,207.00 -84.5%

Travel and Conferences 5200 101,679.81 67,060.86 168,740.67 66,534.00 31,328.00 97,862.00 -42.0%

Dues and Memberships 5300 37,173.91 660.00 37,833.91 23,836.00 1,270.00 25,106.00 -33.6%

Insurance 5400 - 5450 133,425.89 0.00 133,425.89 163,888.00 0.00 163,888.00 22.8%

Operations and Housekeeping Services 5500 649,792.75 0.00 649,792.75 674,500.00 0.00 674,500.00 3.8%

Rentals, Leases, Repairs, and Noncapitalized Improvements 5600 200,395.72 289,401.37 489,797.09 190,531.00 132,082.00 322,613.00 -34.1%

Transfers of Direct Costs 5710 10,997.49 (10,997.49) 0.00 (8,417.00) 8,417.00 0.00 0.0%

Transfers of Direct Costs - Interfund 5750 12,462.00 425.50 12,887.50 11,540.00 0.00 11,540.00 -10.5%

Professional/Consulting Services and Operating Expenditures 5800 858,258.24 861,686.69 1,719,944.93 696,799.00 1,429,142.00 2,125,941.00 23.6%

Communications 5900 98,264.35 3,305.88 101,570.23 88,595.00 7,024.00 95,619.00 -5.9%

TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 2,132,450.16 1,958,823.28 4,091,273.44 1,907,806.00 1,729,470.00 3,637,276.00 -11.1%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

CAPITAL OUTLAY

Land 6100 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Land Improvements 6170 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Buildings and Improvements of Buildings 6200 5,294.84 0.00 5,294.84 0.00 0.00 0.00 -100.0%

Books and Media for New School Libraries or Major Expansion of School Libraries 6300 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Equipment 6400 27,710.64 0.00 27,710.64 0.00 38,250.00 38,250.00 38.0%

Equipment Replacement 6500 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

TOTAL, CAPITAL OUTLAY 33,005.48 0.00 33,005.48 0.00 38,250.00 38,250.00 15.9%

OTHER OUTGO (excluding Transfers of Indirect Costs)

Tuition Tuition for Instruction Under Interdistrict Attendance Agreements 7110 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

State Special Schools 7130 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Tuition, Excess Costs, and/or Deficit Payments Payments to Districts or Charter Schools 7141 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Payments to County Offices 7142 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Payments to JPAs 7143 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Transfers of Pass-Through Revenues To Districts or Charter Schools 7211 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

To County Offices 7212 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

To JPAs 7213 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Special Education SELPA Transfers of Apportionments To Districts or Charter Schools 6500 7221 0.00 0.00 0.00 0.00 0.0%

To County Offices 6500 7222 0.00 0.00 0.00 0.00 0.0%

To JPAs 6500 7223 0.00 0.00 0.00 0.00 0.0%

ROC/P Transfers of Apportionments To Districts or Charter Schools 6360 7221 0.00 0.00 0.00 0.00 0.0%

To County Offices 6360 7222 0.00 0.00 0.00 0.00 0.0%

To JPAs 6360 7223 0.00 0.00 0.00 0.00 0.0%

Other Transfers of Apportionments All Other 7221-7223 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other Transfers 7281-7283 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

All Other Transfers Out to All Others 7299 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Debt Service Debt Service - Interest 7438 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other Debt Service - Principal 7439 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

TOTAL, OTHER OUTGO (excluding Transfers of Indirect Costs) 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

OTHER OUTGO - TRANSFERS OF INDIRECT COSTS

Transfers of Indirect Costs 7310 (369,591.63) 369,591.63 0.00 (346,810.00) 346,810.00 0.00 0.0%

Transfers of Indirect Costs - Interfund 7350 (34,553.68) 0.00 (34,553.68) (34,058.00) 0.00 (34,058.00) -1.4%

TOTAL, OTHER OUTGO - TRANSFERS OF INDIRECT COSTS (404,145.31) 369,591.63 (34,553.68) (380,868.00) 346,810.00 (34,058.00) -1.4%

TOTAL, EXPENDITURES 20,843,755.93 7,995,965.28 28,839,721.21 21,546,175.00 7,618,847.00 29,165,022.00 1.1%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

INTERFUND TRANSFERS

INTERFUND TRANSFERS IN

From: Special Reserve Fund 8912 0.00 0.00 0.00 1,319,289.00 0.00 1,319,289.00 New

From: Bond Interest and Redemption Fund 8914 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other Authorized Interfund Transfers In 8919 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

(a) TOTAL, INTERFUND TRANSFERS IN 0.00 0.00 0.00 1,319,289.00 0.00 1,319,289.00 New

INTERFUND TRANSFERS OUT

To: Child Development Fund 7611 6,322.77 0.00 6,322.77 0.00 0.00 0.00 -100.0%

To: Special Reserve Fund 7612 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

To: State School Building Fund/ County School Facilities Fund 7613 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

To: Deferred Maintenance Fund 7615 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

To: Cafeteria Fund 7616 107,883.00 0.00 107,883.00 97,571.00 0.00 97,571.00 -9.6%

Other Authorized Interfund Transfers Out 7619 38,711.59 0.00 38,711.59 25,797.00 0.00 25,797.00 -33.4%

(b) TOTAL, INTERFUND TRANSFERS OUT 152,917.36 0.00 152,917.36 123,368.00 0.00 123,368.00 -19.3%

OTHER SOURCES/USES

SOURCES

State Apportionments Emergency Apportionments 8931 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Proceeds

Proceeds from Sale/Lease- Purchase of Land/Buildings 8953 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Other Sources

Transfers from Funds of Lapsed/Reorganized LEAs 8965 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Long-Term Debt Proceeds Proceeds from Certificates of Participation 8971 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Proceeds from Capital Leases 8972 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Proceeds from Lease Revenue Bonds 8973 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

of 134




37 68031 0000000Form 01




Unrestricted(A)

Restricted(B)


(C)Unrestricted

(D)Restricted

(E)


(F)

% DiffColumnC & F

All Other Financing Sources 8979 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

(c) TOTAL, SOURCES 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

USES

Transfers of Funds from Lapsed/Reorganized LEAs 7651 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

All Other Financing Uses 7699 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

(d) TOTAL, USES 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

CONTRIBUTIONS

Contributions from Unrestricted Revenues 8980 (2,618,425.90) 2,618,425.90 0.00 (2,900,402.00) 2,900,402.00 0.00 0.0%

Contributions from Restricted Revenues 8990 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

Transfers of Restricted Balances 8997 0.00 0.00 0.00 0.00 0.00 0.00 0.0%

(e) TOTAL, CONTRIBUTIONS (2,618,425.90) 2,618,425.90 0.00 (2,900,402.00) 2,900,402.00 0.00 0.0%

TOTAL, OTHER FINANCING SOURCES/USES (a - b + c - d + e) (2,771,343.26) 2,618,425.90 (152,917.36) (1,704,481.00) 2,900,402.00 1,195,921.00 -882.1%

of 134


Unaudited ActualsAdult Education Fund

Expenditures by Object37 68031 0000000

Form 11

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: fund-b (Rev 03/13/2013) Page 1 Printed: 9/5/2013 8:29 AM

Description Resource Codes Object Codes2012-13

Unaudited Actuals2013-14Budget

PercentDifference

A. REVENUES

1) Revenue Limit Sources 8010-8099 0.00 0.00 0.0%

2) Federal Revenue 8100-8299 0.00 0.00 0.0%

3) Other State Revenue 8300-8599 0.00 0.00 0.0%

4) Other Local Revenue 8600-8799 1.93 0.00 -100.0%

5) TOTAL, REVENUES 1.93 0.00 -100.0%

B. EXPENDITURES

1) Certificated Salaries 1000-1999 0.00 0.00 0.0%

2) Classified Salaries 2000-2999 0.00 0.00 0.0%

3) Employee Benefits 3000-3999 0.00 0.00 0.0%

4) Books and Supplies 4000-4999 0.00 0.00 0.0%

5) Services and Other Operating Expenditures 5000-5999 0.00 0.00 0.0%

6) Capital Outlay 6000-6999 0.00 0.00 0.0%

7) Other Outgo (excluding Transfers of Indirect 7100-7299, Costs) 7400-7499 0.00 0.00 0.0%

8) Other Outgo - Transfers of Indirect Costs 7300-7399 0.00 0.00 0.0%

9) TOTAL, EXPENDITURES 0.00 0.00 0.0%

C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) 1.93 0.00 -100.0%

D. OTHER FINANCING SOURCES/USES 1) Interfund Transfers a) Transfers In 8900-8929 0.00 0.00 0.0%

b) Transfers Out 7600-7629 0.00 0.00 0.0%

2) Other Sources/Uses a) Sources 8930-8979 0.00 0.00 0.0%

b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%

4) TOTAL, OTHER FINANCING SOURCES/USES 0.00 0.00 0.0%

of 134




Form 11




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) 1.93 0.00 -100.0%

F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 531.68 533.61 0.4%

b) Audit Adjustments 9793 0.00 0.00 0.0%

c) As of July 1 - Audited (F1a + F1b) 531.68 533.61 0.4%

d) Other Restatements 9795 0.00 0.00 0.0%

e) Adjusted Beginning Balance (F1c + F1d) 531.68 533.61 0.4%

2) Ending Balance, June 30 (E + F1e) 533.61 533.61 0.0% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%

Prepaid Expenditures 9713 0.00 0.00 0.0%

All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 0.00 0.00 0.0%

c) Committed Stabilization Arrangements 9750 0.00 0.00 0.0%

Other Commitments 9760 0.00 0.00 0.0%

d) Assigned Other Assignments 9780 533.61 0.00 -100.0%

e) Unassigned/Unappropriated Reserve for Economic Uncertainties 9789 0.00 0.00 0.0%

Unassigned/Unappropriated Amount 9790 0.00 533.61 New

of 134




Form 11




PercentDifference

G. ASSETS 1) Cash a) in County Treasury 9110 533.19

1) Fair Value Adjustment to Cash in County Treasury 9111 0.00

b) in Banks 9120 0.00

c) in Revolving Fund 9130 0.00

d) with Fiscal Agent 9135 0.00

e) collections awaiting deposit 9140 0.00

2) Investments 9150 0.00

3) Accounts Receivable 9200 0.42

4) Due from Grantor Government 9290 0.00

5) Due from Other Funds 9310 0.00

6) Stores 9320 0.00

7) Prepaid Expenditures 9330 0.00

8) Other Current Assets 9340 0.00

9) TOTAL, ASSETS 533.61

H. LIABILITIES

1) Accounts Payable 9500 0.00

2) Due to Grantor Governments 9590 0.00

3) Due to Other Funds 9610 0.00

4) Current Loans 9640

5) Deferred Revenue 9650 0.00

6) TOTAL, LIABILITIES 0.00

I. FUND EQUITY

Ending Fund Balance, June 30 (must agree with line F2) (G9 - H6) 533.61

of 134




Form 11




PercentDifference

FEDERAL REVENUE

Interagency Contracts Between LEAs 8285 0.00 0.00 0.0%

No Child Left Behind 3105, 3200, 4045 8290 0.00 0.00 0.0%

Vocational and Applied Technology Education 3500-3699 8290 0.00 0.00 0.0%

Safe and Drug Free Schools 3700-3799 8290 0.00 0.00 0.0%

All Other Federal Revenue All Other 8290 0.00 0.00 0.0%

TOTAL, FEDERAL REVENUE 0.00 0.00 0.0%

OTHER STATE REVENUE


All Other State Apportionments - Current Year All Other 8311 0.00 0.00 0.0%

All Other State Apportionments - Prior Years All Other 8319 0.00 0.00 0.0%

All Other State Revenue 8590 0.00 0.00 0.0%

TOTAL, OTHER STATE REVENUE 0.00 0.00 0.0%

of 134




Form 11




PercentDifference

OTHER LOCAL REVENUE

Other Local Revenue

Sales Sale of Equipment/Supplies 8631 0.00 0.00 0.0%

Leases and Rentals 8650 0.00 0.00 0.0%

Interest 8660 1.93 0.00 -100.0%

Net Increase (Decrease) in the Fair Value of Investments 8662 0.00 0.00 0.0%

Fees and Contracts Adult Education Fees 8671 0.00 0.00 0.0%

Interagency Services 8677 0.00 0.00 0.0%

Other Local Revenue

All Other Local Revenue 8699 0.00 0.00 0.0%

Tuition 8710 0.00 0.00 0.0%

TOTAL, OTHER LOCAL REVENUE 1.93 0.00 -100.0%

TOTAL, REVENUES 1.93 0.00 -100.0%

of 134




Form 11




PercentDifference


Certificated Teachers' Salaries 1100 0.00 0.00 0.0%

Certificated Pupil Support Salaries 1200 0.00 0.00 0.0%

Certificated Supervisors' and Administrators' Salaries 1300 0.00 0.00 0.0%

Other Certificated Salaries 1900 0.00 0.00 0.0%

TOTAL, CERTIFICATED SALARIES 0.00 0.00 0.0%

CLASSIFIED SALARIES

Classified Instructional Salaries 2100 0.00 0.00 0.0%

Classified Support Salaries 2200 0.00 0.00 0.0%

Classified Supervisors' and Administrators' Salaries 2300 0.00 0.00 0.0%

Clerical, Technical and Office Salaries 2400 0.00 0.00 0.0%

Other Classified Salaries 2900 0.00 0.00 0.0%

TOTAL, CLASSIFIED SALARIES 0.00 0.00 0.0%

EMPLOYEE BENEFITS

STRS 3101-3102 0.00 0.00 0.0%

PERS 3201-3202 0.00 0.00 0.0%

OASDI/Medicare/Alternative 3301-3302 0.00 0.00 0.0%

Health and Welfare Benefits 3401-3402 0.00 0.00 0.0%

Unemployment Insurance 3501-3502 0.00 0.00 0.0%

Workers' Compensation 3601-3602 0.00 0.00 0.0%

OPEB, Allocated 3701-3702 0.00 0.00 0.0%

OPEB, Active Employees 3751-3752 0.00 0.00 0.0%

PERS Reduction 3801-3802 0.00 0.00 0.0%

Other Employee Benefits 3901-3902 0.00 0.00 0.0%

TOTAL, EMPLOYEE BENEFITS 0.00 0.00 0.0%

BOOKS AND SUPPLIES

Approved Textbooks and Core Curricula Materials 4100 0.00 0.00 0.0%

Books and Other Reference Materials 4200 0.00 0.00 0.0%

Materials and Supplies 4300 0.00 0.00 0.0%

Noncapitalized Equipment 4400 0.00 0.00 0.0%

TOTAL, BOOKS AND SUPPLIES 0.00 0.00 0.0%

of 134




Form 11




PercentDifference


Subagreements for Services 5100 0.00 0.00 0.0%

Travel and Conferences 5200 0.00 0.00 0.0%

Dues and Memberships 5300 0.00 0.00 0.0%

Insurance 5400-5450 0.00 0.00 0.0%

Operations and Housekeeping Services 5500 0.00 0.00 0.0%

Rentals, Leases, Repairs, and Noncapitalized Improvements 5600 0.00 0.00 0.0%

Transfers of Direct Costs 5710 0.00 0.00 0.0%

Transfers of Direct Costs - Interfund 5750 0.00 0.00 0.0%

Professional/Consulting Services and Operating Expenditures 5800 0.00 0.00 0.0%

Communications 5900 0.00 0.00 0.0%

TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 0.00 0.00 0.0%

CAPITAL OUTLAY

Land 6100 0.00 0.00 0.0%

Land Improvements 6170 0.00 0.00 0.0%

Buildings and Improvements of Buildings 6200 0.00 0.00 0.0%

Equipment 6400 0.00 0.00 0.0%

Equipment Replacement 6500 0.00 0.00 0.0%

TOTAL, CAPITAL OUTLAY 0.00 0.00 0.0%


Tuition

Tuition, Excess Costs, and/or Deficit Payments Payments to Districts or Charter Schools 7141 0.00 0.00 0.0%

Payments to County Offices 7142 0.00 0.00 0.0%

Payments to JPAs 7143 0.00 0.00 0.0%

Debt Service

Debt Service - Interest 7438 0.00 0.00 0.0%

Other Debt Service - Principal 7439 0.00 0.00 0.0%

TOTAL, OTHER OUTGO (excluding Transfers of Indirect Costs) 0.00 0.00 0.0%

of 134




Form 11




PercentDifference


Transfers of Indirect Costs - Interfund 7350 0.00 0.00 0.0%

TOTAL, OTHER OUTGO - TRANSFERS OF INDIRECT COSTS 0.00 0.00 0.0%

TOTAL, EXPENDITURES 0.00 0.00 0.0%

of 134




Form 11




PercentDifference

INTERFUND TRANSFERS


Other Authorized Interfund Transfers In 8919 0.00 0.00 0.0%

(a) TOTAL, INTERFUND TRANSFERS IN 0.00 0.00 0.0%


To: State School Building Fund/ County School Facilities Fund 7613 0.00 0.00 0.0%

Other Authorized Interfund Transfers Out 7619 0.00 0.00 0.0%

(b) TOTAL, INTERFUND TRANSFERS OUT 0.00 0.00 0.0%

OTHER SOURCES/USES

SOURCES

Other Sources

Transfers from Funds of Lapsed/Reorganized LEAs 8965 0.00 0.00 0.0%

Long-Term Debt Proceeds

Proceeds from Certificates of Participation 8971 0.00 0.00 0.0%

Proceeds from Capital Leases 8972 0.00 0.00 0.0%

All Other Financing Sources 8979 0.00 0.00 0.0%

(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES

Transfers of Funds from Lapsed/Reorganized LEAs 7651 0.00 0.00 0.0%

All Other Financing Uses 7699 0.00 0.00 0.0%

(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS

Contributions from Unrestricted Revenues 8980 0.00 0.00 0.0%

Contributions from Restricted Revenues 8990 0.00 0.00 0.0%

Transfers of Restricted Balances 8997 0.00 0.00 0.0%

(e) TOTAL, CONTRIBUTIONS 0.00 0.00 0.0%

TOTAL, OTHER FINANCING SOURCES/USES (a - b + c - d + e) 0.00 0.00 0.0%

of 134


Unaudited ActualsChild Development FundExpenditures by Object

37 68031 0000000Form 12




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%

3) Other State Revenue 8300-8599 79,485.00 106,776.00 34.3%

4) Other Local Revenue 8600-8799 19,171.18 15,600.00 -18.6%

5) TOTAL, REVENUES 98,656.18 122,376.00 24.0%

B. EXPENDITURES

1) Certificated Salaries 1000-1999 675.00 0.00 -100.0%

2) Classified Salaries 2000-2999 65,776.93 71,726.00 9.0%

3) Employee Benefits 3000-3999 27,602.81 31,104.00 12.7%

4) Books and Supplies 4000-4999 43.09 6,261.00 14430.1%

5) Services and Other Operating Expenditures 5000-5999 1,429.85 800.00 -44.1%

6) Capital Outlay 6000-6999 0.00 0.00 0.0%


8) Other Outgo - Transfers of Indirect Costs 7300-7399 5,932.27 5,985.00 0.9%

9) TOTAL, EXPENDITURES 101,459.95 115,876.00 14.2%

C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) (2,803.77) 6,500.00 -331.8%

D. OTHER FINANCING SOURCES/USES 1) Interfund Transfers a) Transfers In 8900-8929 6,322.77 0.00 -100.0%

b) Transfers Out 7600-7629 3,518.00 6,500.00 84.8%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%

4) TOTAL, OTHER FINANCING SOURCES/USES 2,804.77 (6,500.00) -331.7%

of 134



37 68031 0000000Form 12




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) 1.00 0.00 -100.0%

F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 (0.29) 0.71 -344.8%


c) As of July 1 - Audited (F1a + F1b) (0.29) 0.71 -344.8%


e) Adjusted Beginning Balance (F1c + F1d) (0.29) 0.71 -344.8%

2) Ending Balance, June 30 (E + F1e) 0.71 0.71 0.0% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 0.00 0.00 0.0%



d) Assigned Other Assignments 9780 0.71 0.00 -100.0%


Unassigned/Unappropriated Amount 9790 0.00 0.71 New

of 134



37 68031 0000000Form 12




PercentDifference

G. ASSETS 1) Cash a) in County Treasury 9110 8,504.76


b) in Banks 9120 0.00





3) Accounts Receivable 9200 6,813.44



6) Stores 9320 0.00



9) TOTAL, ASSETS 15,640.32

H. LIABILITIES



3) Due to Other Funds 9610 15,234.31



6) TOTAL, LIABILITIES 15,639.61

I. FUND EQUITY

Ending Fund Balance, June 30 (must agree with line F2) (G9 - H6) 0.71

of 134



37 68031 0000000Form 12




PercentDifference

FEDERAL REVENUE

Child Nutrition Programs 8220 0.00 0.00 0.0%


NCLB: Title I, Part A, Basic Grants Low- Income and Neglected 3010 8290 0.00 0.00 0.0%



OTHER STATE REVENUE


Child Development Apportionments 8530 0.00 0.00 0.0%

Pass-Through Revenues from State Sources 8587 0.00 0.00 0.0%

State Preschool 6055, 6056, 6105 8590 79,485.00 106,776.00 34.3%

All Other State Revenue All Other 8590 0.00 0.00 0.0%

TOTAL, OTHER STATE REVENUE 79,485.00 106,776.00 34.3%

OTHER LOCAL REVENUE

Other Local Revenue


Food Service Sales 8634 0.00 0.00 0.0%

Interest 8660 33.40 600.00 1696.4%


Fees and Contracts

Child Development Parent Fees 8673 0.00 0.00 0.0%


All Other Fees and Contracts 8689 0.00 0.00 0.0%

Other Local Revenue

All Other Local Revenue 8699 19,137.78 15,000.00 -21.6%

All Other Transfers In from All Others 8799 0.00 0.00 0.0%

TOTAL, OTHER LOCAL REVENUE 19,171.18 15,600.00 -18.6%

TOTAL, REVENUES 98,656.18 122,376.00 24.0%

of 134



37 68031 0000000Form 12




PercentDifference


Certificated Teachers' Salaries 1100 675.00 0.00 -100.0%




TOTAL, CERTIFICATED SALARIES 675.00 0.00 -100.0%

CLASSIFIED SALARIES

Classified Instructional Salaries 2100 53,981.32 55,196.00 2.3%


Classified Supervisors' and Administrators' Salaries 2300 8,793.42 13,299.00 51.2%

Clerical, Technical and Office Salaries 2400 3,002.19 3,231.00 7.6%


TOTAL, CLASSIFIED SALARIES 65,776.93 71,726.00 9.0%

EMPLOYEE BENEFITS

STRS 3101-3102 40.01 0.00 -100.0%

PERS 3201-3202 5,971.74 6,760.00 13.2%

OASDI/Medicare/Alternative 3301-3302 5,004.01 5,487.00 9.7%

Health and Welfare Benefits 3401-3402 14,225.13 16,730.00 17.6%

Unemployment Insurance 3501-3502 731.13 36.00 -95.1%

Workers' Compensation 3601-3602 866.71 1,142.00 31.8%

OPEB, Allocated 3701-3702 0.00 0.00 0.0%

OPEB, Active Employees 3751-3752 246.77 0.00 -100.0%

PERS Reduction 3801-3802 517.31 949.00 83.4%


TOTAL, EMPLOYEE BENEFITS 27,602.81 31,104.00 12.7%

BOOKS AND SUPPLIES



Materials and Supplies 4300 43.09 6,261.00 14430.1%


Food 4700 0.00 0.00 0.0%

TOTAL, BOOKS AND SUPPLIES 43.09 6,261.00 14430.1%

of 134



37 68031 0000000Form 12




PercentDifference



Travel and Conferences 5200 964.85 150.00 -84.5%


Insurance 5400-5450 0.00 0.00 0.0%




Transfers of Direct Costs - Interfund 5750 0.00 25.00 New



TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 1,429.85 800.00 -44.1%

CAPITAL OUTLAY

Land 6100 0.00 0.00 0.0%



Equipment 6400 0.00 0.00 0.0%




Other Transfers Out

All Other Transfers Out to All Others 7299 0.00 0.00 0.0%

Debt Service





Transfers of Indirect Costs - Interfund 7350 5,932.27 5,985.00 0.9%

TOTAL, OTHER OUTGO - TRANSFERS OF INDIRECT COSTS 5,932.27 5,985.00 0.9%

TOTAL, EXPENDITURES 101,459.95 115,876.00 14.2%

of 134



37 68031 0000000Form 12




PercentDifference

INTERFUND TRANSFERS


From: General Fund 8911 6,322.77 0.00 -100.0%


(a) TOTAL, INTERFUND TRANSFERS IN 6,322.77 0.00 -100.0%


Other Authorized Interfund Transfers Out 7619 3,518.00 6,500.00 84.8%

(b) TOTAL, INTERFUND TRANSFERS OUT 3,518.00 6,500.00 84.8%

OTHER SOURCES/USES

SOURCES

Other Sources






(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS




TOTAL, OTHER FINANCING SOURCES/USES (a - b + c - d + e) 2,804.77 (6,500.00) -331.7%

of 134


Unaudited ActualsCafeteria Special Revenue Fund


Form 13




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 87,664.95 83,283.00 -5.0%

3) Other State Revenue 8300-8599 5,065.18 4,782.00 -5.6%


5) TOTAL, REVENUES 550,938.67 510,131.00 -7.4%

B. EXPENDITURES


2) Classified Salaries 2000-2999 229,873.47 217,323.00 -5.5%

3) Employee Benefits 3000-3999 63,551.19 61,126.00 -3.8%

4) Books and Supplies 4000-4999 324,258.61 296,305.00 -8.6%

5) Services and Other Operating Expenditures 5000-5999 24,052.33 11,375.00 -52.7%

6) Capital Outlay 6000-6999 0.00 0.00 0.0%


8) Other Outgo - Transfers of Indirect Costs 7300-7399 28,621.41 28,073.00 -1.9%

9) TOTAL, EXPENDITURES 670,357.01 614,202.00 -8.4%

C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) (119,418.34) (104,071.00) -12.9%

D. OTHER FINANCING SOURCES/USES 1) Interfund Transfers a) Transfers In 8900-8929 111,401.00 104,071.00 -6.6%

b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%

4) TOTAL, OTHER FINANCING SOURCES/USES 111,401.00 104,071.00 -6.6%

of 134




Form 13




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) (8,017.34) 0.00 -100.0%

F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 27,518.99 19,501.65 -29.1%


c) As of July 1 - Audited (F1a + F1b) 27,518.99 19,501.65 -29.1%


e) Adjusted Beginning Balance (F1c + F1d) 27,518.99 19,501.65 -29.1%

2) Ending Balance, June 30 (E + F1e) 19,501.65 19,501.65 0.0% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 600.00 0.00 -100.0%

Stores 9712 18,901.38 0.00 -100.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 0.27 19,501.65 7222733.3%



d) Assigned Other Assignments 9780 0.00 0.00 0.0%


Unassigned/Unappropriated Amount 9790 0.00 0.00 0.0%

of 134




Form 13




PercentDifference



b) in Banks 9120 0.00







5) Due from Other Funds 9310 58,167.69

6) Stores 9320 18,901.38




H. LIABILITIES

1) Accounts Payable 9500 4,875.88






I. FUND EQUITY

Ending Fund Balance, June 30 (must agree with line F2) (G9 - H6) 19,501.65

of 134




Form 13




PercentDifference

REVENUE LIMIT SOURCES

Revenue Limit Transfers

Unrestricted Revenue Limit Transfers - Current Year 0000 8091 0.00 0.00 0.0%

All Other Revenue Limit Transfers - Current Year All Other 8091 0.00 0.00 0.0%

Revenue Limit Transfers - Prior Years 8099 0.00 0.00 0.0%

TOTAL, REVENUE LIMIT SOURCES 0.00 0.00 0.0%

FEDERAL REVENUE

Child Nutrition Programs 8220 87,664.95 83,283.00 -5.0%

All Other Federal Revenue 8290 0.00 0.00 0.0%

TOTAL, FEDERAL REVENUE 87,664.95 83,283.00 -5.0%

OTHER STATE REVENUE

Child Nutrition Programs 8520 5,065.18 4,782.00 -5.6%


TOTAL, OTHER STATE REVENUE 5,065.18 4,782.00 -5.6%

OTHER LOCAL REVENUE

Other Local Revenue


Food Service Sales 8634 454,454.09 421,066.00 -7.3%


Interest 8660 68.92 1,000.00 1351.0%


Fees and Contracts


Other Local Revenue

All Other Local Revenue 8699 3,685.53 0.00 -100.0%


TOTAL, REVENUES 550,938.67 510,131.00 -7.4%

of 134




Form 13




PercentDifference





CLASSIFIED SALARIES

Classified Support Salaries 2200 161,539.47 145,359.00 -10.0%




TOTAL, CLASSIFIED SALARIES 229,873.47 217,323.00 -5.5%

EMPLOYEE BENEFITS

STRS 3101-3102 0.00 0.00 0.0%

PERS 3201-3202 16,936.17 16,908.00 -0.2%

OASDI/Medicare/Alternative 3301-3302 18,386.05 16,263.00 -11.5%


Unemployment Insurance 3501-3502 2,678.67 108.00 -96.0%

Workers' Compensation 3601-3602 3,178.44 3,460.00 8.9%

OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 1,261.67 2,374.00 88.2%


TOTAL, EMPLOYEE BENEFITS 63,551.19 61,126.00 -3.8%

BOOKS AND SUPPLIES


Materials and Supplies 4300 51,334.59 24,792.00 -51.7%


Food 4700 272,924.02 271,513.00 -0.5%

TOTAL, BOOKS AND SUPPLIES 324,258.61 296,305.00 -8.6%

of 134




Form 13




PercentDifference



Travel and Conferences 5200 1,757.97 1,450.00 -17.5%


Insurance 5400-5450 0.00 0.00 0.0%


Rentals, Leases, Repairs, and Noncapitalized Improvements 5600 16,108.20 11,490.00 -28.7%


Transfers of Direct Costs - Interfund 5750 (10,687.50) (11,565.00) 8.2%

Professional/Consulting Services and Operating Expenditures 5800 16,512.64 10,000.00 -39.4%

Communications 5900 361.02 0.00 -100.0%

TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 24,052.33 11,375.00 -52.7%

CAPITAL OUTLAY


Equipment 6400 0.00 0.00 0.0%




Debt Service





Transfers of Indirect Costs - Interfund 7350 28,621.41 28,073.00 -1.9%

TOTAL, OTHER OUTGO - TRANSFERS OF INDIRECT COSTS 28,621.41 28,073.00 -1.9%

TOTAL, EXPENDITURES 670,357.01 614,202.00 -8.4%

of 134




Form 13




PercentDifference

INTERFUND TRANSFERS


From: General Fund 8916 107,883.00 97,571.00 -9.6%

Other Authorized Interfund Transfers In 8919 3,518.00 6,500.00 84.8%

(a) TOTAL, INTERFUND TRANSFERS IN 111,401.00 104,071.00 -6.6%




OTHER SOURCES/USES

SOURCES

Other Sources





(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS





TOTAL, OTHER FINANCING SOURCES/USES (a - b + c - d + e) 111,401.00 104,071.00 -6.6%

of 134


Unaudited ActualsDeferred Maintenance Fund


Form 14




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%


4) Other Local Revenue 8600-8799 2,550.41 7,500.00 194.1%

5) TOTAL, REVENUES 2,550.41 7,500.00 194.1%

B. EXPENDITURES





5) Services and Other Operating Expenditures 5000-5999 23,452.16 50,000.00 113.2%

6) Capital Outlay 6000-6999 41,089.45 100,000.00 143.4%




C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) (61,991.20) (142,500.00) 129.9%


b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134




Form 14




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) (61,991.20) (142,500.00) 129.9%






2) Ending Balance, June 30 (E + F1e) 685,233.64 542,733.64 -20.8% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 141,688.00 141,688.00 0.0%



d) Assigned Other Assignments 9780 543,545.64 0.00 -100.0%


Unassigned/Unappropriated Amount 9790 0.00 401,045.64 New

of 134




Form 14




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00




H. LIABILITIES







I. FUND EQUITY


of 134




Form 14




PercentDifference

OTHER STATE REVENUE



OTHER LOCAL REVENUE

Other Local Revenue


Interest 8660 2,550.41 7,500.00 194.1%


Other Local Revenue



TOTAL, OTHER LOCAL REVENUE 2,550.41 7,500.00 194.1%

TOTAL, REVENUES 2,550.41 7,500.00 194.1%

of 134




Form 14




PercentDifference

CLASSIFIED SALARIES




EMPLOYEE BENEFITS

STRS 3101-3102 0.00 0.00 0.0%

PERS 3201-3202 0.00 0.00 0.0%





OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 0.00 0.00 0.0%



BOOKS AND SUPPLIES





of 134




Form 14




PercentDifference




Rentals, Leases, Repairs, and Noncapitalized Improvements 5600 23,452.16 50,000.00 113.2%




TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 23,452.16 50,000.00 113.2%

CAPITAL OUTLAY


Buildings and Improvements of Buildings 6200 41,089.45 100,000.00 143.4%

Equipment 6400 0.00 0.00 0.0%


TOTAL, CAPITAL OUTLAY 41,089.45 100,000.00 143.4%


Debt Service





of 134




Form 14




PercentDifference

INTERFUND TRANSFERS


From: General, Special Reserve, & Building Funds 8915 0.00 0.00 0.0%






OTHER SOURCES/USES

SOURCES

Other Sources





(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS






of 134


Unaudited ActualsSpecial Reserve Fund for Other Than Capital Outlay Projects


Form 17




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%


4) Other Local Revenue 8600-8799 4,782.02 0.00 -100.0%

5) TOTAL, REVENUES 4,782.02 0.00 -100.0%

B. EXPENDITURES






6) Capital Outlay 6000-6999 0.00 0.00 0.0%




C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) 4,782.02 0.00 -100.0%


b) Transfers Out 7600-7629 0.00 1,319,289.00 New


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%

4) TOTAL, OTHER FINANCING SOURCES/USES 0.00 (1,319,289.00) New

of 134




Form 17




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) 4,782.02 (1,319,289.00) -27688.5%

F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 1,319,288.87 1,324,070.89 0.4%


c) As of July 1 - Audited (F1a + F1b) 1,319,288.87 1,324,070.89 0.4%


e) Adjusted Beginning Balance (F1c + F1d) 1,319,288.87 1,324,070.89 0.4%

2) Ending Balance, June 30 (E + F1e) 1,324,070.89 4,781.89 -99.6% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 0.00 0.00 0.0%



d) Assigned Other Assignments 9780 1,324,070.89 0.00 -100.0%



of 134




Form 17




PercentDifference

G. ASSETS 1) Cash a) in County Treasury 9110 1,323,023.94


b) in Banks 9120 0.00








6) Stores 9320 0.00



9) TOTAL, ASSETS 1,324,070.89

H. LIABILITIES







I. FUND EQUITY

Ending Fund Balance, June 30 (must agree with line F2) (G9 - H6) 1,324,070.89

of 134




Form 17




PercentDifference

OTHER LOCAL REVENUE

Other Local Revenue


Interest 8660 4,782.02 0.00 -100.0%


TOTAL, OTHER LOCAL REVENUE 4,782.02 0.00 -100.0%

TOTAL, REVENUES 4,782.02 0.00 -100.0%

of 134




Form 17




PercentDifference

INTERFUND TRANSFERS


From: General Fund/CSSF 8912 0.00 0.00 0.0%




To: General Fund/CSSF 7612 0.00 1,319,289.00 New


To: Deferred Maintenance Fund 7615 0.00 0.00 0.0%


(b) TOTAL, INTERFUND TRANSFERS OUT 0.00 1,319,289.00 New

OTHER SOURCES/USES

SOURCES

Other Sources


(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES


(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS



TOTAL, OTHER FINANCING SOURCES/USES (a - b + c - d + e) 0.00 (1,319,289.00) New

of 134


Unaudited ActualsFoundation Special Revenue Fund


Form 19




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%



5) TOTAL, REVENUES 371,868.18 380,842.00 2.4%

B. EXPENDITURES


2) Classified Salaries 2000-2999 206,189.84 212,229.00 2.9%

3) Employee Benefits 3000-3999 55,974.71 62,962.00 12.5%

4) Books and Supplies 4000-4999 58,842.38 48,284.00 -17.9%


6) Capital Outlay 6000-6999 0.00 0.00 0.0%




C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) (5,937.22) 0.00 -100.0%


b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134




Form 19




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) (5,937.22) 0.00 -100.0%






2) Ending Balance, June 30 (E + F1e) 509,085.26 509,085.26 0.0% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 504,451.73 504,451.73 0.0%






of 134




Form 19




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00




H. LIABILITIES







I. FUND EQUITY


of 134




Form 19




PercentDifference

OTHER LOCAL REVENUE

Other Local Revenue


Interest 8660 1,167.24 1,250.00 7.1%


Other Local Revenue

All Other Local Revenue 8699 370,700.94 379,592.00 2.4%


TOTAL, REVENUES 371,868.18 380,842.00 2.4%

of 134




Form 19




PercentDifference


Certificated Teachers' Salaries 1100 0.00 0.00 0.0%





CLASSIFIED SALARIES





Other Classified Salaries 2900 139,474.40 142,229.00 2.0%

TOTAL, CLASSIFIED SALARIES 206,189.84 212,229.00 2.9%

EMPLOYEE BENEFITS

STRS 3101-3102 0.00 0.00 0.0%

PERS 3201-3202 12,693.98 24,230.00 90.9%

OASDI/Medicare/Alternative 3301-3302 15,774.72 9,586.00 -39.2%


Unemployment Insurance 3501-3502 2,163.60 107.00 -95.1%

Workers' Compensation 3601-3602 2,717.78 3,378.00 24.3%

OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 1,099.53 1,683.00 53.1%


TOTAL, EMPLOYEE BENEFITS 55,974.71 62,962.00 12.5%

BOOKS AND SUPPLIES




Noncapitalized Equipment 4400 2,059.72 483.00 -76.6%

Food 4700 5,538.57 0.00 -100.0%

TOTAL, BOOKS AND SUPPLIES 58,842.38 48,284.00 -17.9%

of 134




Form 19




PercentDifference



Travel and Conferences 5200 2,135.48 1,032.00 -51.7%


Insurance 5400-5450 0.00 0.00 0.0%

Operations and Housekeeping Services 5500 21,232.00 25,713.00 21.1%



Transfers of Direct Costs - Interfund 5750 (2,200.00) 0.00 -100.0%


Communications 5900 555.97 360.00 -35.2%


CAPITAL OUTLAY

Land 6100 0.00 0.00 0.0%



Books and Media for New School Libraries or Major Expansion of School Libraries 6300 0.00 0.00 0.0%

Equipment 6400 0.00 0.00 0.0%




Other Transfers Out


Debt Service








of 134




Form 19




PercentDifference

INTERFUND TRANSFERS




OTHER SOURCES/USES

SOURCES

Other Sources



(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS




TOTAL, OTHER FINANCING SOURCES/USES (- b + c - d + e) 0.00 0.00 0.0%

of 134


Unaudited ActualsCapital Facilities FundExpenditures by Object

37 68031 0000000Form 25

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: fund-d (Rev 11/06/2012) Page 1 Printed: 9/5/2013 8:38 AM



PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%



5) TOTAL, REVENUES 175,640.51 78,000.00 -55.6%

B. EXPENDITURES





5) Services and Other Operating Expenditures 5000-5999 0.00 15,650.00 New

6) Capital Outlay 6000-6999 0.00 84,350.00 New



9) TOTAL, EXPENDITURES 0.00 100,000.00 New

C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) 175,640.51 (22,000.00) -112.5%


b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134



37 68031 0000000Form 25




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) 175,640.51 (22,000.00) -112.5%

F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 1,354,105.56 1,529,746.07 13.0%


c) As of July 1 - Audited (F1a + F1b) 1,354,105.56 1,529,746.07 13.0%


e) Adjusted Beginning Balance (F1c + F1d) 1,354,105.56 1,529,746.07 13.0%

2) Ending Balance, June 30 (E + F1e) 1,529,746.07 1,507,746.07 -1.4% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 0.00 0.00 0.0%





Unassigned/Unappropriated Amount 9790 0.00 1,507,746.07 New

of 134



37 68031 0000000Form 25




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00



9) TOTAL, ASSETS 1,529,746.07

H. LIABILITIES




4) Current Loans 9640 0.00



I. FUND EQUITY


of 134



37 68031 0000000Form 25




PercentDifference

OTHER STATE REVENUE

Tax Relief Subventions Restricted Levies - Other

Homeowners' Exemptions 8575 0.00 0.00 0.0%

Other Subventions/In-Lieu Taxes 8576 0.00 0.00 0.0%



OTHER LOCAL REVENUE

Other Local Revenue County and District Taxes

Other Restricted Levies Secured Roll 8615 0.00 0.00 0.0%

Unsecured Roll 8616 0.00 0.00 0.0%

Prior Years' Taxes 8617 0.00 0.00 0.0%

Supplemental Taxes 8618 0.00 0.00 0.0%

Non-Ad Valorem Taxes Parcel Taxes 8621 0.00 0.00 0.0%

Other 8622 0.00 0.00 0.0%

Community Redevelopment Funds Not Subject to RL Deduction 8625 0.00 0.00 0.0%

Penalties and Interest from Delinquent Non-Revenue Limit Taxes 8629 0.00 0.00 0.0%


Interest 8660 5,023.17 8,000.00 59.3%


Fees and Contracts

Mitigation/Developer Fees 8681 170,617.34 70,000.00 -59.0%

Other Local Revenue




TOTAL, REVENUES 175,640.51 78,000.00 -55.6%

of 134



37 68031 0000000Form 25




PercentDifference




CLASSIFIED SALARIES






EMPLOYEE BENEFITS

STRS 3101-3102 0.00 0.00 0.0%

PERS 3201-3202 0.00 0.00 0.0%





OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 0.00 0.00 0.0%



BOOKS AND SUPPLIES






of 134



37 68031 0000000Form 25




PercentDifference




Insurance 5400-5450 0.00 0.00 0.0%


Rentals, Leases, Repairs, and Noncapitalized Improvements 5600 0.00 10,000.00 New



Professional/Consulting Services and Operating Expenditures 5800 0.00 5,650.00 New


TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 0.00 15,650.00 New

CAPITAL OUTLAY

Land 6100 0.00 0.00 0.0%


Buildings and Improvements of Buildings 6200 0.00 84,350.00 New

Books and Media for New School Libraries

or Major Expansion of School Libraries 6300 0.00 0.00 0.0%

Equipment 6400 0.00 0.00 0.0%


TOTAL, CAPITAL OUTLAY 0.00 84,350.00 New


Other Transfers Out


Debt Service




TOTAL, EXPENDITURES 0.00 100,000.00 New

of 134



37 68031 0000000Form 25




PercentDifference

INTERFUND TRANSFERS








OTHER SOURCES/USES

SOURCES

Proceeds

Proceeds from Sale/Lease- Purchase of Land/Buildings 8953 0.00 0.00 0.0%

Other Sources





Proceeds from Lease Revenue Bonds 8973 0.00 0.00 0.0%


(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS





of 134


Unaudited ActualsCounty School Facilities Fund


Form 35




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%

3) Other State Revenue 8300-8599 1,360,199.00 0.00 -100.0%

4) Other Local Revenue 8600-8799 3,835.57 0.00 -100.0%

5) TOTAL, REVENUES 1,364,034.57 0.00 -100.0%

B. EXPENDITURES






6) Capital Outlay 6000-6999 0.00 0.00 0.0%




C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENDITURES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) 1,364,034.57 0.00 -100.0%


b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134




Form 35




PercentDifference

E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) 1,364,034.57 0.00 -100.0%

F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 38.27 1,364,072.84 3564239.8%


c) As of July 1 - Audited (F1a + F1b) 38.27 1,364,072.84 3564239.8%


e) Adjusted Beginning Balance (F1c + F1d) 38.27 1,364,072.84 3564239.8%

2) Ending Balance, June 30 (E + F1e) 1,364,072.84 1,364,072.84 0.0% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 1,364,072.84 1,364,072.84 0.0%



d) Assigned Other Assignments 9780 0.00 0.00 0.0%


Unassigned/Unappropriated Amount 9790 0.00 0.00 0.0%

of 134




Form 35




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00



9) TOTAL, ASSETS 1,364,072.84

H. LIABILITIES







I. FUND EQUITY


of 134




Form 35




PercentDifference

FEDERAL REVENUE



OTHER STATE REVENUE

School Facilities Apportionments 8545 1,360,199.00 0.00 -100.0%



TOTAL, OTHER STATE REVENUE 1,360,199.00 0.00 -100.0%

OTHER LOCAL REVENUE



Interest 8660 3,835.57 0.00 -100.0%


Other Local Revenue



TOTAL, OTHER LOCAL REVENUE 3,835.57 0.00 -100.0%

TOTAL, REVENUES 1,364,034.57 0.00 -100.0%

of 134




Form 35




PercentDifference

CLASSIFIED SALARIES






EMPLOYEE BENEFITS

STRS 3101-3102 0.00 0.00 0.0%

PERS 3201-3202 0.00 0.00 0.0%





OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 0.00 0.00 0.0%



BOOKS AND SUPPLIES





of 134




Form 35




PercentDifference




Insurance 5400-5450 0.00 0.00 0.0%







TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 0.00 0.00 0.0%

CAPITAL OUTLAY

Land 6100 0.00 0.00 0.0%





Equipment 6400 0.00 0.00 0.0%




Other Transfers Out

Transfers of Pass-Through Revenues To Districts or Charter Schools 7211 0.00 0.00 0.0%

To County Offices 7212 0.00 0.00 0.0%

To JPAs 7213 0.00 0.00 0.0%


Debt Service




TOTAL, EXPENDITURES 0.00 0.00 0.0%

of 134




Form 35




PercentDifference

INTERFUND TRANSFERS


To: State School Building Fund/ County School Facilities Fund From: All Other Funds 8913 0.00 0.00 0.0%







of 134




Form 35




PercentDifference

OTHER SOURCES/USES

SOURCES

Proceeds


Other Sources







(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES


(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS





of 134


Unaudited ActualsSpecial Reserve Fund for Capital Outlay Projects


Form 40




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%


4) Other Local Revenue 8600-8799 1,983,872.32 2,044,392.00 3.1%

5) TOTAL, REVENUES 1,983,872.32 2,044,392.00 3.1%

B. EXPENDITURES


2) Classified Salaries 2000-2999 325.36 0.00 -100.0%

3) Employee Benefits 3000-3999 38.87 0.00 -100.0%

4) Books and Supplies 4000-4999 548,182.05 655,000.00 19.5%

5) Services and Other Operating Expenditures 5000-5999 433,337.07 342,721.00 -20.9%

6) Capital Outlay 6000-6999 733,942.82 1,230,768.00 67.7%

7) Other Outgo (excluding Transfers of Indirect 7100-7299, Costs) 7400-7499 657,225.01 661,425.00 0.6%


9) TOTAL, EXPENDITURES 2,373,051.18 2,889,914.00 21.8%



b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134




Form 40




PercentDifference


F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 8,832,554.89 8,443,376.03 -4.4%


c) As of July 1 - Audited (F1a + F1b) 8,832,554.89 8,443,376.03 -4.4%


e) Adjusted Beginning Balance (F1c + F1d) 8,832,554.89 8,443,376.03 -4.4%

2) Ending Balance, June 30 (E + F1e) 8,443,376.03 7,597,854.03 -10.0% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 74,602.00 74,602.00 0.0%





Unassigned/Unappropriated Amount 9790 0.00 7,523,252.03 New

of 134




Form 40




PercentDifference



b) in Banks 9120 0.00


d) with Fiscal Agent 9135 664,800.00





5) Due from Other Funds 9310 1,887,896.00

6) Stores 9320 0.00



9) TOTAL, ASSETS 8,574,104.32

H. LIABILITIES







I. FUND EQUITY


of 134




Form 40




PercentDifference

FEDERAL REVENUE

FEMA 8281 0.00 0.00 0.0%



OTHER STATE REVENUE




OTHER LOCAL REVENUE

Other Local Revenue

Community Redevelopment Funds Not Subject to RL Deduction 8625 1,887,896.00 1,986,827.00 5.2%



Interest 8660 55,890.68 57,565.00 3.0%


Other Local Revenue

All Other Local Revenue 8699 40,085.64 0.00 -100.0%


TOTAL, OTHER LOCAL REVENUE 1,983,872.32 2,044,392.00 3.1%

TOTAL, REVENUES 1,983,872.32 2,044,392.00 3.1%

of 134




Form 40




PercentDifference

CLASSIFIED SALARIES




Other Classified Salaries 2900 325.36 0.00 -100.0%

TOTAL, CLASSIFIED SALARIES 325.36 0.00 -100.0%

EMPLOYEE BENEFITS

STRS 3101-3102 0.00 0.00 0.0%

PERS 3201-3202 3.73 0.00 -100.0%

OASDI/Medicare/Alternative 3301-3302 26.98 0.00 -100.0%



Workers' Compensation 3601-3602 4.26 0.00 -100.0%

OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 0.33 0.00 -100.0%


TOTAL, EMPLOYEE BENEFITS 38.87 0.00 -100.0%

BOOKS AND SUPPLIES



Noncapitalized Equipment 4400 397,553.87 640,000.00 61.0%

TOTAL, BOOKS AND SUPPLIES 548,182.05 655,000.00 19.5%

of 134




Form 40




PercentDifference




Insurance 5400-5450 0.00 0.00 0.0%





Professional/Consulting Services and Operating Expenditures 5800 222,621.89 337,721.00 51.7%


TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 433,337.07 342,721.00 -20.9%

CAPITAL OUTLAY

Land 6100 53,654.88 20,000.00 -62.7%


Buildings and Improvements of Buildings 6200 565,802.86 551,000.00 -2.6%



Equipment 6400 114,485.08 659,768.00 476.3%


TOTAL, CAPITAL OUTLAY 733,942.82 1,230,768.00 67.7%


Other Transfers Out

Transfers of Pass-Through Revenues To Districts or Charter Schools 7211 0.00 0.00 0.0%

To County Offices 7212 0.00 0.00 0.0%

To JPAs 7213 0.00 0.00 0.0%


Debt Service

Debt Service - Interest 7438 407,225.01 436,425.00 7.2%

Other Debt Service - Principal 7439 250,000.00 225,000.00 -10.0%

TOTAL, OTHER OUTGO (excluding Transfers of Indirect Costs) 657,225.01 661,425.00 0.6%

TOTAL, EXPENDITURES 2,373,051.18 2,889,914.00 21.8%

of 134




Form 40




PercentDifference

INTERFUND TRANSFERS


From: General Fund/CSSF 8912 0.00 0.00 0.0%




To: General Fund/CSSF 7612 0.00 0.00 0.0%


To: Deferred Maintenance Fund 7615 0.00 0.00 0.0%



of 134




Form 40




PercentDifference

OTHER SOURCES/USES

SOURCES

Proceeds


Other Sources







(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS





of 134


Unaudited ActualsBond Interest and Redemption Fund


Form 51




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%

3) Other State Revenue 8300-8599 2,611.00 0.00 -100.0%

4) Other Local Revenue 8600-8799 1,041,372.00 812,690.00 -22.0%

5) TOTAL, REVENUES 1,043,983.00 812,690.00 -22.2%

B. EXPENDITURES






6) Capital Outlay 6000-6999 0.00 0.00 0.0%

7) Other Outgo (excluding Transfers of Indirect 7100-7299, Costs) 7400-7499 1,092,674.00 981,000.00 -10.2%


9) TOTAL, EXPENDITURES 1,092,674.00 981,000.00 -10.2%



b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134




Form 51




PercentDifference


F. FUND BALANCE, RESERVES 1) Beginning Fund Balance a) As of July 1 - Unaudited 9791 1,088,889.00 1,040,198.00 -4.5%


c) As of July 1 - Audited (F1a + F1b) 1,088,889.00 1,040,198.00 -4.5%


e) Adjusted Beginning Balance (F1c + F1d) 1,088,889.00 1,040,198.00 -4.5%

2) Ending Balance, June 30 (E + F1e) 1,040,198.00 871,888.00 -16.2% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 0.00 0.00 0.0%






of 134




Form 51




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00



9) TOTAL, ASSETS 1,040,198.00

H. LIABILITIES







I. FUND EQUITY


of 134




Form 51




PercentDifference

FEDERAL REVENUE



OTHER STATE REVENUE

Tax Relief Subventions Voted Indebtedness Levies

Homeowners' Exemptions 8571 2,611.00 0.00 -100.0%

Other Subventions/In-Lieu Taxes 8572 0.00 0.00 0.0%

TOTAL, OTHER STATE REVENUE 2,611.00 0.00 -100.0%

OTHER LOCAL REVENUE

Other Local Revenue County and District Taxes Voted Indebtedness Levies Secured Roll 8611 957,410.00 797,055.00 -16.7%

Unsecured Roll 8612 23,539.00 15,635.00 -33.6%

Prior Years' Taxes 8613 54,596.00 0.00 -100.0%

Supplemental Taxes 8614 4,084.00 0.00 -100.0%

Penalties and Interest from Delinquent Non-Revenue Limit Taxes 8629 (740.00) 0.00 -100.0%

Interest 8660 2,459.00 0.00 -100.0%


Other Local Revenue

All Other Local Revenue 8699 24.00 0.00 -100.0%


TOTAL, OTHER LOCAL REVENUE 1,041,372.00 812,690.00 -22.0%

TOTAL, REVENUES 1,043,983.00 812,690.00 -22.2%

of 134




Form 51




PercentDifference


Debt Service

Bond Redemptions 7433 700,000.00 550,000.00 -21.4%

Bond Interest and Other Service Charges 7434 392,674.00 431,000.00 9.8%



TOTAL, OTHER OUTGO (excluding Transfers of Indirect Costs) 1,092,674.00 981,000.00 -10.2%

TOTAL, EXPENDITURES 1,092,674.00 981,000.00 -10.2%

of 134




Form 51




PercentDifference

INTERFUND TRANSFERS





To: General Fund 7614 0.00 0.00 0.0%



OTHER SOURCES/USES

SOURCES

Other Sources



(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS





of 134


Unaudited ActualsFoundation Permanent Fund


Form 57




PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%



5) TOTAL, REVENUES 1,043.66 2,000.00 91.6%

B. EXPENDITURES

1) Certificated Salaries 1000-1999 38.78 0.00 -100.0%


3) Employee Benefits 3000-3999 4.69 0.00 -100.0%

4) Books and Supplies 4000-4999 1,108.76 5,500.00 396.0%


6) Capital Outlay 6000-6999 0.00 0.00 0.0%






b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134




Form 57




PercentDifference







2) Ending Balance, June 30 (E + F1e) 287,208.06 282,208.06 -1.7% Components of Ending Fund Balance a) Nonspendable Revolving Cash 9711 0.00 0.00 0.0%

Stores 9712 0.00 0.00 0.0%


All Others 9719 0.00 0.00 0.0%

b) Restricted 9740 0.00 0.00 0.0%






of 134




Form 57




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00




H. LIABILITIES







I. FUND EQUITY


of 134




Form 57




PercentDifference

OTHER LOCAL REVENUE

Other Local Revenue


Interest 8660 1,043.66 2,000.00 91.6%


Other Local Revenue



TOTAL, REVENUES 1,043.66 2,000.00 91.6%

of 134




Form 57




PercentDifference


Certificated Teachers' Salaries 1100 38.78 0.00 -100.0%




TOTAL, CERTIFICATED SALARIES 38.78 0.00 -100.0%

CLASSIFIED SALARIES







EMPLOYEE BENEFITS

STRS 3101-3102 3.20 0.00 -100.0%

PERS 3201-3202 0.00 0.00 0.0%

OASDI/Medicare/Alternative 3301-3302 0.56 0.00 -100.0%



Workers' Compensation 3601-3602 0.51 0.00 -100.0%

OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 0.00 0.00 0.0%


TOTAL, EMPLOYEE BENEFITS 4.69 0.00 -100.0%

BOOKS AND SUPPLIES



Materials and Supplies 4300 1,108.76 5,500.00 396.0%


Food 4700 0.00 0.00 0.0%

TOTAL, BOOKS AND SUPPLIES 1,108.76 5,500.00 396.0%

of 134




Form 57




PercentDifference





Insurance 5400-5450 0.00 0.00 0.0%








CAPITAL OUTLAY

Land 6100 0.00 0.00 0.0%





Equipment 6400 0.00 0.00 0.0%




Other Transfers Out


Debt Service








of 134




Form 57




PercentDifference

INTERFUND TRANSFERS




OTHER SOURCES/USES

SOURCES

Other Sources



(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS




TOTAL, OTHER FINANCING SOURCES/USES (- b + c - d + e) 0.00 0.00 0.0%

of 134


Unaudited ActualsCharter Schools Enterprise Fund

Expenses by Object37 68031 0000000

Form 62




PercentDifference

A. REVENUES

1) Revenue Limit Sources 8010-8099 0.00 296,495.00 New

2) Federal Revenue 8100-8299 0.00 0.00 0.0%

3) Other State Revenue 8300-8599 0.00 19,333.00 New

4) Other Local Revenue 8600-8799 0.07 0.00 -100.0%

5) TOTAL, REVENUES 0.07 315,828.00 451182757.1%

B. EXPENSES

1) Certificated Salaries 1000-1999 5,687.00 143,051.00 2415.4%

2) Classified Salaries 2000-2999 0.00 40,000.00 New

3) Employee Benefits 3000-3999 614.20 53,846.00 8666.9%

4) Books and Supplies 4000-4999 3,230.35 0.00 -100.0%

5) Services and Other Operating Expenses 5000-5999 29,180.04 104,728.00 258.9%

6) Depreciation 6000-6999 0.00 0.00 0.0%



9) TOTAL, EXPENSES 38,711.59 341,625.00 782.5%

C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENSES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) (38,711.52) (25,797.00) -33.4%

D. OTHER FINANCING SOURCES/USES 1) Interfund Transfers a) Transfers In 8900-8929 38,711.59 25,797.00 -33.4%

b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%

4) TOTAL, OTHER FINANCING SOURCES/USES 38,711.59 25,797.00 -33.4%

of 134




Form 62




PercentDifference

E. NET INCREASE (DECREASE) IN NET POSITION (C + D4) 0.07 0.00 -100.0%

F. NET POSITION 1) Beginning Net Position a) As of July 1 - Unaudited 9791 0.00 0.07 New


c) As of July 1 - Audited (F1a + F1b) 0.00 0.07 New


e) Adjusted Beginning Net Position (F1c + F1d) 0.00 0.07 New

2) Ending Net Position, June 30 (E + F1e) 0.07 0.07 0.0% Components of Ending Net Position

a) Net Investment in Capital Assets 9796 0.00 0.00 0.0%

b) Restricted Net Position 9797 0.00 0.00 0.0%

c) Unrestricted Net Position 9790 0.07 0.07 0.0%

of 134




Form 62




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00



9) Fixed Assets a) Land 9410 0.00

b) Land Improvements 9420 0.00

c) Accumulated Depreciation - Land Improvements 9425 0.00

d) Buildings 9430 0.00

e) Accumulated Depreciation - Buildings 9435 0.00

f) Equipment 9440 0.00

g) Accumulated Depreciation - Equipment 9445 0.00

h) Work in Progress 9450 0.00


of 134




Form 62




PercentDifference

H. LIABILITIES






6) Long-Term Liabilities a) Net OPEB Obligation 9664 0.00

b) Compensated Absences 9665 0.00

c) COPs Payable 9666 0.00

d) Capital Leases Payable 9667 0.00

e) Lease Revenue Bonds Payable 9668 0.00

f) Other General Long-Term Liabilities 9669 0.00


I. NET POSITION

Net Position, June 30 (must agree with line F2) (G10 - H7) 0.07

of 134




Form 62




PercentDifference

REVENUE LIMIT SOURCES

Principal Apportionment Education Protection Account State Aid - Current Year 8012 0.00 0.00 0.0%

Charter Schools General Purpose Entitlement - State Aid 8015 0.00 260,495.00 New

State Aid - Prior Years 8019 0.00 0.00 0.0%

Revenue Limit Transfers

Unrestricted Revenue Limit Transfers - Current Year 0000 8091 0.00 0.00 0.0%

All Other Revenue Limit Transfers - Current Year All Other 8091 0.00 0.00 0.0%

Transfers to Charter Schools in Lieu of Property Taxes 8096 0.00 36,000.00 New

Property Taxes Transfers 8097 0.00 0.00 0.0%

Revenue Limit Transfers - Prior Years 8099 0.00 0.00 0.0%

TOTAL, REVENUE LIMIT SOURCES 0.00 296,495.00 New

FEDERAL REVENUE

Maintenance and Operations 8110 0.00 0.00 0.0%

Special Education Entitlement 8181 0.00 0.00 0.0%

Special Education Discretionary Grants 8182 0.00 0.00 0.0%



NCLB: Title I, Part A, Basic Grants Low- Income and Neglected 3010 8290 0.00 0.00 0.0%

NCLB: Title I, Part D, Local Delinquent Programs 3025 8290 0.00 0.00 0.0%

NCLB: Title II, Part A, Teacher Quality 4035 8290 0.00 0.00 0.0%

NCLB: Title III, Immigrant Education Program 4201 8290 0.00 0.00 0.0%

NCLB: Title III, Limited English Proficient (LEP) Student Program 4203 8290 0.00 0.00 0.0%

NCLB: Title V, Part B, Public Charter Schools Grant Program (PCSGP) 4610 8290 0.00 0.00 0.0%

Other No Child Left Behind3011-3020, 3026-3205,

4036-4126, 5510 8290 0.00 0.00 0.0%

Vocational and Applied Technology Education 3500-3699 8290 0.00 0.00 0.0%

Safe and Drug Free Schools 3700-3799 8290 0.00 0.00 0.0%



of 134




Form 62




PercentDifference

OTHER STATE REVENUE


Special Education Master Plan Current Year 6500 8311 0.00 0.00 0.0%

Prior Years 6500 8319 0.00 0.00 0.0%

Home-to-School Transportation 7230 8311 0.00 0.00 0.0%

Special Education Transportation 7240 8311 0.00 0.00 0.0%

All Other State Apportionments - Current Year All Other 8311 0.00 0.00 0.0%

All Other State Apportionments - Prior Years All Other 8319 0.00 0.00 0.0%

Year Round School Incentive 8425 0.00 0.00 0.0%

Class Size Reduction, K-3 8434 0.00 0.00 0.0%


Mandated Costs Reimbursements 8550 0.00 0.00 0.0%

Lottery - Unrestricted and Instructional Materials 8560 0.00 0.00 0.0%

School Based Coordination

Program 7250 8590 0.00 0.00 0.0%

After School Education and Safety (ASES) 6010 8590 0.00 0.00 0.0%

Charter School Facility Grant 6030 8590 0.00 0.00 0.0%

Drug/Alcohol/Tobacco Funds 6650-6690 8590 0.00 0.00 0.0%

Healthy Start 6240 8590 0.00 0.00 0.0%

Class Size Reduction Facilities 6200 8590 0.00 0.00 0.0%

School Community Violence Prevention Grant 7391 8590 0.00 0.00 0.0%

Quality Education Investment Act 7400 8590 0.00 0.00 0.0%

All Other State Revenue All Other 8590 0.00 19,333.00 New

TOTAL, OTHER STATE REVENUE 0.00 19,333.00 New

of 134




Form 62




PercentDifference

OTHER LOCAL REVENUE


Sale of Publications 8632 0.00 0.00 0.0%

Food Service Sales 8634 0.00 0.00 0.0%

All Other Sales 8639 0.00 0.00 0.0%


Interest 8660 0.07 0.00 -100.0%


Fees and Contracts

Child Development Parent Fees 8673 0.00 0.00 0.0%

Transportation Fees From Individuals 8675 0.00 0.00 0.0%

Transportation Services 7230, 7240 8677 0.00 0.00 0.0%




Tuition 8710 0.00 0.00 0.0%

All Other Transfers In 8781-8783 0.00 0.00 0.0%

Transfers of Apportionments Special Education SELPA Transfers From Districts or Charter Schools 6500 8791 0.00 0.00 0.0%

From County Offices 6500 8792 0.00 0.00 0.0%

From JPAs 6500 8793 0.00 0.00 0.0%

Other Transfers of Apportionments From Districts or Charter Schools All Other 8791 0.00 0.00 0.0%

From County Offices All Other 8792 0.00 0.00 0.0%

From JPAs All Other 8793 0.00 0.00 0.0%


TOTAL, OTHER LOCAL REVENUE 0.07 0.00 -100.0%

TOTAL, REVENUES 0.07 315,828.00 451182757.1%

of 134




Form 62




PercentDifference


Certificated Teachers' Salaries 1100 5,687.00 79,682.00 1301.1%


Certificated Supervisors' and Administrators' Salaries 1300 0.00 63,369.00 New


TOTAL, CERTIFICATED SALARIES 5,687.00 143,051.00 2415.4%

CLASSIFIED SALARIES




Clerical, Technical and Office Salaries 2400 0.00 40,000.00 New


TOTAL, CLASSIFIED SALARIES 0.00 40,000.00 New

EMPLOYEE BENEFITS

STRS 3101-3102 469.18 10,909.00 2225.1%

PERS 3201-3202 0.00 4,567.00 New

OASDI/Medicare/Alternative 3301-3302 82.46 3,853.00 4572.6%

Health and Welfare Benefits 3401-3402 0.00 30,869.00 New


Workers' Compensation 3601-3602 0.00 2,915.00 New

OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 0.00 641.00 New


TOTAL, EMPLOYEE BENEFITS 614.20 53,846.00 8666.9%

BOOKS AND SUPPLIES



Materials and Supplies 4300 753.69 0.00 -100.0%

Noncapitalized Equipment 4400 2,476.66 0.00 -100.0%

Food 4700 0.00 0.00 0.0%

TOTAL, BOOKS AND SUPPLIES 3,230.35 0.00 -100.0%

of 134




Form 62




PercentDifference

SERVICES AND OTHER OPERATING EXPENSES


Travel and Conferences 5200 2,819.90 3,204.00 13.6%

Dues and Memberships 5300 1,000.00 1,000.00 0.0%

Insurance 5400-5450 0.00 15,000.00 New


Rentals, Leases, Repairs, and Noncapitalized Improvements 5600 0.00 5,000.00 New





TOTAL, SERVICES AND OTHER OPERATING EXPENSES 29,180.04 104,728.00 258.9%

DEPRECIATION

Depreciation Expense 6900 0.00 0.00 0.0%

TOTAL, DEPRECIATION 0.00 0.00 0.0%


Tuition Tuition for Instruction Under Interdistrict Attendance Agreements 7110 0.00 0.00 0.0%

Tuition, Excess Costs, and/or Deficit Payments Payments to Districts or Charter Schools 7141 0.00 0.00 0.0%

Payments to County Offices 7142 0.00 0.00 0.0%

Payments to JPAs 7143 0.00 0.00 0.0%

Other Transfers Out

All Other Transfers 7281-7283 0.00 0.00 0.0%


Debt Service



of 134




Form 62




PercentDifference


Transfers of Indirect Costs 7310 0.00 0.00 0.0%



TOTAL, EXPENSES 38,711.59 341,625.00 782.5%

of 134




Form 62




PercentDifference

INTERFUND TRANSFERS


Other Authorized Interfund Transfers In 8919 38,711.59 25,797.00 -33.4%

(a) TOTAL, INTERFUND TRANSFERS IN 38,711.59 25,797.00 -33.4%




OTHER SOURCES/USES

SOURCES

Other Sources



(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES



(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS





TOTAL, OTHER FINANCING SOURCES/USES (a - b + c - d + e) 38,711.59 25,797.00 -33.4%

of 134


Unaudited ActualsOther Enterprise FundExpenses by Object

37 68031 0000000Form 63

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: fund-e (Rev 11/06/2012) Page 1 Printed: 9/5/2013 8:49 AM



PercentDifference

A. REVENUES


2) Federal Revenue 8100-8299 0.00 0.00 0.0%



5) TOTAL, REVENUES 2,050.00 184,980.00 8923.4%

B. EXPENSES

1) Certificated Salaries 1000-1999 0.00 57,000.00 New

2) Classified Salaries 2000-2999 0.00 60,158.00 New

3) Employee Benefits 3000-3999 205.64 30,959.00 14955.0%

4) Books and Supplies 4000-4999 0.00 17,400.00 New

5) Services and Other Operating Expenses 5000-5999 0.00 8,954.00 New

6) Depreciation 6000-6999 0.00 0.00 0.0%



9) TOTAL, EXPENSES 205.64 174,471.00 84742.9%

C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPENSES BEFORE OTHER FINANCING SOURCES AND USES (A5 - B9) 1,844.36 10,509.00 469.8%


b) Transfers Out 7600-7629 0.00 0.00 0.0%


b) Uses 7630-7699 0.00 0.00 0.0%

3) Contributions 8980-8999 0.00 0.00 0.0%


of 134



37 68031 0000000Form 63




PercentDifference

E. NET INCREASE (DECREASE) IN NET POSITION (C + D4) 1,844.36 10,509.00 469.8%

F. NET POSITION 1) Beginning Net Position a) As of July 1 - Unaudited 9791 0.00 1,844.36 New


c) As of July 1 - Audited (F1a + F1b) 0.00 1,844.36 New


e) Adjusted Beginning Net Position (F1c + F1d) 0.00 1,844.36 New

2) Ending Net Position, June 30 (E + F1e) 1,844.36 12,353.36 569.8% Components of Ending Net Position a) Net Investment in Capital Assets 9796 0.00 0.00 0.0%

b) Restricted Net Position 9797 0.00 0.00 0.0%

c) Unrestricted Net Position 9790 1,844.36 12,353.36 569.8%

of 134



37 68031 0000000Form 63




PercentDifference



b) in Banks 9120 0.00








6) Stores 9320 0.00



9) Fixed Assets a) Land 9410 0.00

b) Land Improvements 9420 0.00

c) Accumulated Depreciation - Land Improvements 9425 0.00

d) Buildings 9430 0.00

e) Accumulated Depreciation - Buildings 9435 0.00

f) Equipment 9440 0.00

g) Accumulated Depreciation - Equipment 9445 0.00

h) Work in Progress 9450 0.00


of 134



37 68031 0000000Form 63




PercentDifference

H. LIABILITIES






6) Long-Term Liabilities a) Net OPEB Obligation 9664 0.00

b) Compensated Absences 9665 0.00

c) COPs Payable 9666 0.00

d) Capital Leases Payable 9667 0.00

e) Lease Revenue Bonds Payable 9668 0.00

f) Other General Long-Term Liabilities 9669 0.00


I. NET POSITION

Net Position, June 30 (must agree with line F2) (G10 - H7) 1,844.36

of 134



37 68031 0000000Form 63




PercentDifference

OTHER LOCAL REVENUE

Other Local Revenue

Sales

All Other Sales 8639 0.00 0.00 0.0%


Interest 8660 0.00 0.00 0.0%


Fees and Contracts


Other Local Revenue

All Other Local Revenue 8699 2,050.00 184,980.00 8923.4%


TOTAL, REVENUES 2,050.00 184,980.00 8923.4%

of 134



37 68031 0000000Form 63




PercentDifference


Certificated Teachers' Salaries 1100 0.00 57,000.00 New




TOTAL, CERTIFICATED SALARIES 0.00 57,000.00 New

CLASSIFIED SALARIES

Classified Instructional Salaries 2100 0.00 35,535.00 New


Classified Supervisors' and Administrators' Salaries 2300 0.00 16,623.00 New

Clerical, Technical and Office Salaries 2400 0.00 8,000.00 New


TOTAL, CLASSIFIED SALARIES 0.00 60,158.00 New

EMPLOYEE BENEFITS

STRS 3101-3102 0.00 4,703.00 New

PERS 3201-3202 0.00 5,147.00 New

OASDI/Medicare/Alternative 3301-3302 0.00 3,340.00 New

Health and Welfare Benefits 3401-3402 0.00 15,536.00 New

Unemployment Insurance 3501-3502 0.00 58.00 New

Workers' Compensation 3601-3602 0.00 1,865.00 New

OPEB, Allocated 3701-3702 0.00 0.00 0.0%


PERS Reduction 3801-3802 0.00 310.00 New


TOTAL, EMPLOYEE BENEFITS 205.64 30,959.00 14955.0%

BOOKS AND SUPPLIES


Books and Other Reference Materials 4200 0.00 500.00 New

Materials and Supplies 4300 0.00 2,500.00 New


Food 4700 0.00 14,400.00 New

TOTAL, BOOKS AND SUPPLIES 0.00 17,400.00 New

of 134



37 68031 0000000Form 63




PercentDifference

SERVICES AND OTHER OPERATING EXPENSES




Insurance 5400-5450 0.00 0.00 0.0%





Professional/Consulting Services and Operating Expenditures 5800 0.00 8,954.00 New


TOTAL, SERVICES AND OTHER OPERATING EXPENSES 0.00 8,954.00 New

DEPRECIATION

Depreciation Expense 6900 0.00 0.00 0.0%

TOTAL, DEPRECIATION 0.00 0.00 0.0%


Other Transfers Out



TOTAL, EXPENSES 205.64 174,471.00 84742.9%

of 134



37 68031 0000000Form 63




PercentDifference

INTERFUND TRANSFERS







OTHER SOURCES/USES

SOURCES

Other Sources


(c) TOTAL, SOURCES 0.00 0.00 0.0%

USES


(d) TOTAL, USES 0.00 0.00 0.0%

CONTRIBUTIONS





of 134


Unaudited Actuals2012-13 Unaudited Actuals

GENERAL FUNDCurrent Expense Formula/Minimum Classroom Compensation

37 68031 0000000Form CEA

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: cea (Rev 03/16/2012) Page 1 of 1 Printed: 9/5/2013 8:54 AM

PART I - CURRENTEXPENSE FORMULA

Total Expensefor Year

(1)EDPNo.

Reductions(See Note 1)

(2)EDPNo.

Current Expenseof Education(Col 1 - Col 2)

(3)EDPNo.

Reductions(Extracted)

(See Note 2)(4a)

Reductions(Overrides)*(See Note 2)

(4b)EDPNo.

Current Expense-Part II

(Col 3 - Col 4)(5)

EDPNo.

1000 - CertificatedSalaries 13,463,807.46 301 0.00 303 13,463,807.46 305 66,052.72 307 13,397,754.74 309

2000 - Classified Salaries 4,537,063.44 311 0.00 313 4,537,063.44 315 49,314.55 317 4,487,748.89 319

3000 - Employee Benefits(Excluding 3800) 5,314,615.94 321 75,553.98 323 5,239,061.96 325 37,582.68 327 5,201,479.28 329

4000 - Books, SuppliesEquip Replace. (6500) 1,404,841.01 331 99,661.00 333 1,305,180.01 335 139,905.91 337 1,165,274.10 339

5000 - Services. . . &7300 - Indirect Costs 4,056,719.76 341 0.00 343 4,056,719.76 345 1,543,320.23 347 2,513,399.53 349

TOTAL 28,601,832.63 365 TOTAL 26,765,656.54 369

Note 1 - In Column 2, report expenditures for the following programs: Nonagency (Goals 7100-7199), Community Services (Goal 8100), Food Services

(Function 3700), Fringe Benefits for Retired Persons (Objects 3701-3702), and Facilities Acquisition & Construction (Function 8500).

Note 2 - In Column 4, report expenditures for: Transportation (Function 3600), Lottery Expenditures (Resource 1100), Special Education Students in

Nonpublic Schools (Function 1180), and other federal or state categorical aid in which funds were granted for expenditures in a program not

incurring any teacher salary expenditures or requiring disbursement of the funds without regard to the requirements of EC Section 41372

* If an amount (even zero) is entered in any row of Column 4b or in Line 13b, the form uses only the values in Column 4b and Line 13b rather than the

values in Column 4a and Line 13a.

PART II: MINIMUM CLASSROOM COMPENSATION (Instruction, Functions 1000-1999) ObjectEDPNo.

1. Teacher Salaries as Per EC 41011. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1100 10,973,472.79 375

2. Salaries of Instructional Aides Per EC 41011. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2100 873,382.88 380

3. STRS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3101 & 3102 888,613.79 382

4. PERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3201 & 3202 110,534.00 383

5. OASDI - Regular, Medicare and Alternative. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3301 & 3302 261,735.92 384

6. Health & Welfare Benefits (EC 41372)

(Include Health, Dental, Vision, Pharmaceutical, and

Annuity Plans). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3401 & 3402 1,813,496.08 385

7. Unemployment Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3501 & 3502 134,965.06 390

8. Workers' Compensation Insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3601 & 3602 143,125.28 392

9. OPEB, Active Employees (EC 41372). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3751 & 3752 41,390.46

10. Other Benefits (EC 22310). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3901 & 3902 0.00 393

11. SUBTOTAL Salaries and Benefits (Sum Lines 1 - 10). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,240,716.26 395

12. Less: Teacher and Instructional Aide Salaries and

Benefits deducted in Column 2. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,247.56

13a. Less: Teacher and Instructional Aide Salaries and

Benefits (other than Lottery) deducted in Column 4a (Extracted). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 554.00 396 b. Less: Teacher and Instructional Aide Salaries and Benefits (other than Lottery) deducted in Column 4b (Overrides)*. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 396

14. TOTAL SALARIES AND BENEFITS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,238,914.70 397

15. Percent of Current Cost of Education Expended for Classroom

Compensation (EDP 397 divided by EDP 369) Line 15 must

equal or exceed 60% for elementary, 55% for unified and 50%

for high school districts to avoid penalty under provisions of EC 41372. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56.93%

16. District is exempt from EC 41372 because it meets the provisions

of EC 41374. (If exempt, enter 'X') . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

PART III: DEFICIENCY AMOUNT

A deficiency amount (Line 5) is only applicable to districts not meeting the minimum classroom compensation percentage required under EC 41372 and not exempt under thprovisions of EC 41374.A deficiency amount (Line 5) is only applicable to districts not meeting the minimum classroom compensation percentage required under EC 41372 and not exempt under thprovisions of EC 41374.1. Minimum percentage required (60% elementary, 55% unified, 50% high) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55.00%2. Percentage spent by this district (Part II, Line 15) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56.93%3. Percentage below the minimum (Part III, Line 1 minus Line 2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00%4. District's Current Expense of Education after reductions in columns 4a or 4b (Part I, EDP 369). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,765,656.54

5. Deficiency Amount (Part III, Line 3 times Line 4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00

of 134


Unaudited ActualsFiscal Year 2012-13

School District Appropriations Limit Calculations37 68031 0000000

Form GANN

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: gann-d (Rev 05/22/2013) Page 1 of 3 Printed: 9/5/2013 8:54 AM

2012-13Calculations

2013-14Calculations

Extracted Entered Data/ Extracted Entered Data/

Data Adjustments* Totals Data Adjustments* Totals

A. PRIOR YEAR DATA 2011-12 Actual 2012-13 Actual

(2011-12 Actual Appropriations Limit and Gann ADA

are from district's prior year Gann data reported to the CDE)

1. FINAL PRIOR YEAR APPROPRIATIONS LIMIT

(Preload/Line D11, PY column) 15,245,055.68 15,245,055.68 16,145,682.04

2. PRIOR YEAR GANN ADA (Preload/Line B9, PY column) 2,994.22 2,994.22 3,055.94

ADJUSTMENTS TO PRIOR YEAR LIMIT Adjustments to 2011-12 Adjustments to 2012-13

3. District Lapses, Reorganizations and Other Transfers4. Temporary Voter Approved Increases5. Less: Lapses of Voter Approved Increases6. TOTAL ADJUSTMENTS TO PRIOR YEAR LIMIT

(Lines A3 plus A4 minus A5) 0.00 0.00

7. ADJUSTMENTS TO PRIOR YEAR ADA(Only for district lapses, reorganizations and

other transfers, and only if adjustments to the

appropriations limit are entered in Line A3 above)

B. CURRENT YEAR GANN ADA 2012-13 P2 Report 2013-14 P2 Estimate(2012-13 data should tie to Principal Apportionment

Attendance Software reports)

1. Total K-12 ADA (Form A, Lines 10, 28, & 29) 3,055.94 3,055.94 3,056.00 3,056.00

2. ROC/P ADA**3. Total Charter Schools ADA (Form A, Line 26) 0.00 0.00 50.00 50.00

4. Total Supplemental Instructional Hours**5. Divide Line B4 by 700 (Round to 2 decimal places)6. TOTAL P2 ADA (Lines B1 through B3 plus B5) 3,055.94 3,106.00

OTHER ADA

(From Principal Apportionment Attendance Software)

7. Apprentice Hours - High School8. Divide Line B7 by 525 (Round to 2 decimal places) 0.00 0.00

9. TOTAL CURRENT YEAR GANN ADA

(Sum Lines B6 plus B8) 3,055.94 3,106.00

C. LOCAL PROCEEDS OF TAXES/STATE AID RECEIVED 2012-13 Actual 2013-14 BudgetTAXES AND SUBVENTIONS (Funds 01, 09, and 62)

1. Homeowners' Exemption (Object 8021) 28,672.47 28,672.47 30,000.00 30,000.00

2. Timber Yield Tax (Object 8022) 0.00 0.00 0.00 0.00

3. Other Subventions/In-Lieu Taxes (Object 8029) 0.00 0.00 0.00 0.00

4. Secured Roll Taxes (Object 8041) 3,036,419.79 3,036,419.79 3,000,000.00 3,000,000.00

5. Unsecured Roll Taxes (Object 8042) 102,691.06 102,691.06 100,000.00 100,000.00

6. Prior Years' Taxes (Object 8043) (8.17) (8.17) 0.00 0.00

7. Supplemental Taxes (Object 8044) 134,567.81 134,567.81 100,000.00 100,000.00

8. Ed. Rev. Augmentation Fund (ERAF) (Object 8045) (336,147.00) (336,147.00) (350,000.00) (350,000.00)

9. Penalties and Int. from Delinquent Taxes (Object 8048) 0.00 0.00 0.00 0.00

10. Other In-Lieu Taxes (Object 8082) 0.00 0.00 0.00 0.00

11. Comm. Redevelopment Funds (Obj. 8047 & 8625) 8,230,557.32 8,230,557.32 0.00 0.00

12. Parcel Taxes (Object 8621) 0.00 0.00 0.00 0.00

13. Other Non-Ad Valorem Taxes (Object 8622) (Taxes only) 0.00 0.00 0.00 0.00

14. Penalties and Int. from Delinquent Non-Revenue Limit

Taxes (Object 8629) (Only those for the above taxes) 0.00 0.00 0.00 0.00

15. Transfers to Charter Schools

in Lieu of Property Taxes (Object 8096) 0.00 0.00 0.00 0.00

16. TOTAL TAXES AND SUBVENTIONS

(Lines C1 through C15) 11,196,753.28 0.00 11,196,753.28 2,880,000.00 0.00 2,880,000.00

OTHER LOCAL REVENUES (Funds 01, 09, and 62)

17. To General Fund from Bond Interest and Redemption

Fund (Excess debt service taxes) (Object 8914) 0.00 0.00 0.00 0.00

18. TOTAL LOCAL PROCEEDS OF TAXES

(Lines C16 plus C17) 11,196,753.28 0.00 11,196,753.28 2,880,000.00 0.00 2,880,000.00

of 134




Form GANN


2012-13Calculations

2013-14Calculations



EXCLUDED APPROPRIATIONS

19. Medicare (Enter federally mandated amounts only fromobjs. 3301 & 3302; do not include negotiated amounts)

261,081.95 271,768.00

OTHER EXCLUSIONS

20. Americans with Disabilities Act21. Unreimbursed Court Mandated Desegregation

Costs 22. Other Unfunded Court-ordered or Federal Mandates23. TOTAL EXCLUSIONS (Lines C19 through C22) 261,081.95 271,768.00

STATE AID RECEIVED (Funds 01, 09, and 62)

24. Revenue Limit State Aid - CY (objects 8011 and 8012) 7,608,698.40 7,608,698.40 13,112,266.00 13,112,266.00

25. Revenue Limit State Aid - Prior Years (Object 8019) 51,333.00 51,333.00 0.00 0.00

26. Supplemental Instruction - CY (Res. 0000, Object 8590)** 0.00 0.00 0.00 0.00

27. Supplemental Instruction - PY (Res. 0000, Object 8590)** 0.00 0.00 0.00 0.0028. Comm Day Sch Addl Funding - CY

(Res. 2430, Obj. 8311 and Res. 0000, Obj. 8590)** 0.00 0.00 0.00 0.0029. Comm Day Sch Addl Funding - PY

(Res. 2430, Obj. 8319 and Res. 0000, Obj. 8590)** 0.00 0.00 0.00 0.0030. ROC/P Apportionment - CY (Res. 0000, Object 8590)** 0.00 0.00 0.00 0.00

31. ROC/P Apportionment - PY (Res. 0000, Object 8590)** 0.00 0.00 0.00 0.00

32. Charter Schs. Gen. Purpose Entitlement (Object 8015) 0.00 0.00 260,495.00 260,495.00

33. Charter Schs. Categorical Block Grant (Object 8590)** 0.00 0.00 0.00 0.00

34. Class Size Reduction, Grades K-3 (Object 8434) 518,364.00 518,364.00 500,000.00 500,000.00

35. Class Size Reduction, Grade 9 (Object 8590)** 0.00 0.00 0.00 0.00

36. SUBTOTAL STATE AID RECEIVED

(Lines C24 through C35) 8,178,395.40 0.00 8,178,395.40 13,872,761.00 0.00 13,872,761.00

ADD BACK TRANSFERS TO COUNTY

37. County Office Funds Transfer (Form RL, Line 32) 0.00 0.00

38. TOTAL STATE AID (Lines C36 plus C37) 8,178,395.40 0.00 8,178,395.40 13,872,761.00 0.00 13,872,761.00

DATA FOR INTEREST CALCULATION

39. Total Revenues (Funds 01, 09 & 62; objects 8000-8799) 29,490,734.64 29,490,734.64 26,077,897.00 26,077,897.00

40. Total Interest and Return on Investments

(Funds 01, 09, and 62; objects 8660 and 8662) 28,914.83 28,914.83 35,000.00 35,000.00

APPROPRIATIONS LIMIT CALCULATIONS 2012-13 Actual 2013-14 Budget

D. PRELIMINARY APPROPRIATIONS LIMIT

1. Revised Prior Year Program Limit (Lines A1 plus A6) 15,245,055.68 16,145,682.04

2. Inflation Adjustment 1.0377 1.0512

3. Program Population Adjustment (Lines B9 divided

by [A2 plus A7]) (Round to four decimal places) 1.0206 1.0164

4. PRELIMINARY APPROPRIATIONS LIMIT

(Lines D1 times D2 times D3) 16,145,682.04 17,250,687.35

APPROPRIATIONS SUBJECT TO THE LIMIT

5. Local Revenues Excluding Interest (Line C18) 11,196,753.28 2,880,000.00

6. Preliminary State Aid Calculation

a. Minimum State Aid in Local Limit (Greater of

$120 times Line B9 or $2,400; but not greater

than Line C38 or less than zero) 366,712.80 372,720.00

b. Maximum State Aid in Local Limit

(Lesser of Line C38 or Lines D4 minus D5 plus C23;

but not less than zero) 5,210,010.71 13,872,761.00

c. Preliminary State Aid in Local Limit

(Greater of Lines D6a or D6b) 5,210,010.71 13,872,761.007. Local Revenues in Proceeds of Taxes

a. Interest Counting in Local Limit (Line C40 divided by

[Lines C39 minus C40] times [Lines D5 plus D6c]) 16,102.16 22,514.65

b. Total Local Proceeds of Taxes (Lines D5 plus D7a) 11,212,855.44 2,902,514.65

8. State Aid in Proceeds of Taxes (Greater of Line D6a,

or Lines D4 minus D7b plus C23; but not greater

than Line C38 or less than zero) 5,193,908.55 13,872,761.00

9. Total Appropriations Subject to the Limita. Local Revenues (Line D7b) 11,212,855.44

b. State Subventions (Line D8) 5,193,908.55

c. Less: Excluded Appropriations (Line C23) 261,081.95

d. TOTAL APPROPRIATIONS SUBJECT TO THE LIMIT

(Lines D9a plus D9b minus D9c) 16,145,682.04

of 134




Form GANN


2012-13Calculations

2013-14Calculations



10. Adjustments to the Limit Per

Government Code Section 7902.1

(Line D9d minus D4; if negative, then zero) 0.00

If not zero report amount to:

Ana J. Matosantos, Director

State Department of Finance

Attention: School Gann Limits

State Capitol, Room 1145

Sacramento, CA 95814

Summary 2012-13 Actual 2013-14 Budget11. Adjusted Appropriations Limit

(Lines D4 plus D10) 16,145,682.04 17,250,687.35

12. Appropriations Subject to the Limit

(Line D9d) 16,145,682.04

* Please provide below an explanation for each entry in the adjustments column.** Impacted by the flexibility provisions of SBX3 4 (Chapter 12, Statutes of 2009), as amended by SB 70 (Chapter 7, Statutes of 2011). Amounts in Section C, State Aid Received, can no longer be extracted and must be manually input into the Adjustments column.

Keith BUtler 619-522-8900 xt. 1016

Gann Contact Person Contact Phone Number

of 134



Indirect Cost Rate Worksheet37 68031 0000000

Form ICR

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: icr (Rev 02/15/2012) Page 1 of 3 Printed: 9/5/2013 8:55 AM

Part I - General Administrative Share of Plant Services Costs

California's indirect cost plan allows that the general administrative costs in the indirect cost pool may include that portion of plant services costs (maintenance and operations costs and facilities rents and leases costs) attributable to the general administrative offices. The calculation of the plant services costs attributed to general administration and included in the pool is standardized and automated using the percentage of salaries and benefits relating to general administration as proxy for the percentage of square footage occupied by general administration.

A. Salaries and Benefits - Other General Administration and Centralized Data Processing

1. Salaries and benefits paid through payroll (Funds 01, 09, and 62, objects 1000-3999 except 3701-3702)

(Functions 7200-7700, goals 0000 and 9000) 930,464.41

2. Contracted general administrative positions not paid through payroll

a. Enter the costs, if any, of general administrative positions performing services ON SITE but paid through a

contract, rather than through payroll, in functions 7200-7700, goals 0000 and 9000, Object 5800. b. If an amount is entered on Line A2a, provide the title, duties, and approximate FTE of each general administrative position paid through a contract. Retain supporting documentation in case of audit.

B. Salaries and Benefits - All Other Activities 1. Salaries and benefits paid through payroll (Funds 01, 09, and 62, objects 1000-3999 except 3701-3702) (Functions 1000-6999, 7100-7180, & 8100-8400; Functions 7200-7700, all goals except 0000 & 9000) 22,346,849.84 C. Percentage of Plant Services Costs Attributable to General Administration (Line A1 plus Line A2a, divided by Line B1; zero if negative) (See Part III, Lines A5 and A6) 4.16%

Part II - Adjustments for Employment Separation Costs

When an employee separates from service, the local educational agency (LEA) may incur costs associated with the separation in addition to the employee's regular salary and benefits for the final pay period. These additional costs can be categorized as "normal" or "abnormal or mass" separation costs.

Normal separation costs include items such as pay for accumulated unused leave or routine severance pay authorized by governing board policy. Normal separation costs are not allowable as direct costs to federal programs, but are allowable as indirect costs. State programs may have similar restrictions. Where federal or state program guidelines required that the LEA charge an employee's normal separation costs to an unrestricted resource rather than to the restricted program in which the employee worked, the LEA may identify and enter these costs on Line A for inclusion in the indirect cost pool.

Abnormal or mass separation costs are those costs resulting from actions taken by an LEA to influence employees to terminate their employment earlier than they normally would have. Abnormal or mass separation costs include retirement incentives such as a Golden Handshake or severance packages negotiated to effect termination. Abnormal or mass separation costs may not be charged to federal programs as either direct costs or indirect costs. Where an LEA paid abnormal or mass separation costs on behalf of positions in general administrative functions included in the indirect cost pool, the LEA must identify and enter these costs on Line B for exclusion from the pool.

A. Normal Separation Costs (optional) Enter any normal separation costs paid on behalf of employees of restricted state or federal programs that were charged to an unrestricted resource (0000-1999) in funds 01, 09, and 62 with functions 1000-6999 or 8100-8400 rather than to the restricted program. These costs will be moved in Part III from base costs to the indirect cost pool. Retain supporting documentation.

B. Abnormal or Mass Separation Costs (required) Enter any abnormal or mass separation costs paid on behalf of general administrative positions charged to unrestricted resources (0000-1999) in funds 01, 09, and 62 with functions 7200-7700. These costs will be moved in Part III from the indirect cost pool to base costs. If none, enter zero. 0.00

of 134




Form ICR


Part III - Indirect Cost Rate Calculation (Funds 01, 09, and 62, unless indicated otherwise)

A. Indirect Costs

1. Other General Administration, less portion charged to restricted resources or specific goals

(Functions 7200-7600, objects 1000-5999, minus Line B9) 1,355,530.20

2. Centralized Data Processing, less portion charged to restricted resources or specific goals

(Function 7700, objects 1000-5999, minus Line B10) 0.00 3. External Financial Audit - Single Audit (Function 7190, resources 0000-1999, goals 0000 and 9000, objects 5000-5999)

23,096.00 4. Staff Relations and Negotiations (Function 7120, resources 0000-1999, goals 0000 and 9000, objects 1000-5999) 0.00 5. Plant Maintenance and Operations (portion relating to general administrative offices only)

(Functions 8100-8400, objects 1000-5999 except 5100, times Part I, Line C) 103,584.40 6. Facilities Rents and Leases (portion relating to general administrative offices only) (Function 8700, resources 0000-1999, objects 1000-5999 except 5100, times Part I, Line C) 0.00 7. Adjustment for Employment Separation Costs a. Plus: Normal Separation Costs (Part II, Line A) 0.00

b. Less: Abnormal or Mass Separation Costs (Part II, Line B) 0.00 8. Total Indirect Costs (Lines A1 through A7a, minus Line A7b) 1,482,210.60 9. Carry-Forward Adjustment (Part IV, Line F) (122,827.53) 10. Total Adjusted Indirect Costs (Line A8 plus Line A9) 1,359,383.07

B. Base Costs

1. Instruction (Functions 1000-1999, objects 1000-5999 except 5100) 17,724,861.45

2. Instruction-Related Services (Functions 2000-2999, objects 1000-5999 except 5100) 3,817,602.15

3. Pupil Services (Functions 3000-3999, objects 1000-5999 except 5100) 1,589,374.76

4. Ancillary Services (Functions 4000-4999, objects 1000-5999 except 5100) 341,810.88

5. Community Services (Functions 5000-5999, objects 1000-5999 except 5100) 343,953.53

6. Enterprise (Function 6000, objects 1000-5999 except 5100) 6,323.99 7. Board and Superintendent (Functions 7100-7180, objects 1000-5999, minus Part III, Line A4) 399,937.77 8. External Financial Audit - Single Audit and Other (Functions 7190-7191, objects 5000-5999, minus Part III, Line A3) 0.00

9. Other General Administration (portion charged to restricted resources or specific goals only)

(Functions 7200-7600, resources 2000-9999, objects 1000-5999; Functions 7200-7600, resources 0000-1999, all goals except 0000 and 9000, objects 1000-5999) 10,200.10

10. Centralized Data Processing (portion charged to restricted resources or specific goals only)

(Function 7700, resources 2000-9999, objects 1000-5999; Function 7700, resources 0000-1999, all goals except 0000 and 9000, objects 1000-5999) 0.00 11. Plant Maintenance and Operations (all except portion relating to general administrative offices)

(Functions 8100-8400, objects 1000-5999 except 5100, minus Part III, Line A5) 2,386,425.30

12. Facilities Rents and Leases (all except portion relating to general administrative offices)

(Function 8700, objects 1000-5999 except 5100, minus Part III, Line A6) 0.00 13. Adjustment for Employment Separation Costs a. Less: Normal Separation Costs (Part II, Line A) 0.00 b. Plus: Abnormal or Mass Separation Costs (Part II, Line B) 0.00 14. Adult Education (Fund 11, functions 1000-6999, 8100-8400, and 8700, objects 1000-5999 except 5100) 0.00

15. Child Development (Fund 12, functions 1000-6999, 8100-8400, and 8700, objects 1000-5999 except 5100) 95,527.68

16. Cafeteria (Funds 13 and 61, functions 1000-6999, 8100-8400, and 8700, objects 1000-5999 except 5100) 641,735.60

17. Foundation (Funds 19 and 57, functions 1000-6999, 8100-8400, and 8700, objects 1000-5999 except 5100) 380,257.63

18. Total Base Costs (Lines B1 through B12 and Lines B13b through B17, minus Line B13a) 27,738,010.84

C. Straight Indirect Cost Percentage Before Carry-Forward Adjustment (For information only - not for use when claiming/recovering indirect costs) (Line A8 divided by Line B18) 5.34%

D. Preliminary Proposed Indirect Cost Rate (For final approved fixed-with-carry-forward rate for use in 2014-15 see www.cde.ca.gov/fg/ac/ic)

(Line A10 divided by Line B18) 4.90%

of 134




Form ICR


Part IV - Carry-forward Adjustment

The carry-forward adjustment is an after-the-fact adjustment for the difference between indirect costs recoverable using the indirect cost rate approved for use in a given year, and the actual indirect costs incurred in that year. The carry-forward adjustment eliminates the need for LEAs to file amended federal reports when their actual indirect costs vary from the estimated indirect costs on which the approved rate was based.

Where the ratio of indirect costs incurred in the current year is less than the estimated ratio of indirect costs on which the approved rate for use in the current year was based, the carry-forward adjustment is limited by using either the approved rate times current year base costs, or the highest rate actually used to recover costs from any program times current year base costs, if the highest rate used was less than the approved rate. Rates used to recover costs from programs are displayed in Exhibit A.

A. Indirect costs incurred in the current year (Part III, Line A8) 1,482,210.60

B. Carry-forward adjustment from prior year(s)

1. Carry-forward adjustment from the second prior year 117,492.34

2. Carry-forward adjustment amount deferred from prior year(s), if any 0.00

C. Carry-forward adjustment for under- or over-recovery in the current year

1. Under-recovery: Part III, Line A8, plus carry-forward adjustment from prior years, minus (approved indirect cost rate (6.21%) times Part III, Line B18); zero if negative 0.00

2. Over-recovery: Part III, Line A8, plus carry-forward adjustment from prior years, minus the lesser of (approved indirect cost rate (6.21%) times Part III, Line B18) or (the highest rate used to recover costs from any program (6.21%) times Part III, Line B18); zero if positive (122,827.53)

D. Preliminary carry-forward adjustment (Line C1 or C2) (122,827.53)

E. Optional allocation of negative carry-forward adjustment over more than one year

Where a negative carry-forward adjustment causes the proposed approved rate to fall below zero or would reduce the rate at which the LEA could recover indirect costs to such an extent that it would cause the LEA significant fiscal harm, the LEA may request that the carry-forward adjustment be allocated over more than one year. Where allocation of a negative carry-forward adjustment over more than one year does not resolve a negative rate, the CDE will work with the LEA on a case-by-case basis to establish an approved rate.

Option 1. Preliminary proposed approved rate (Part III, Line D) if entire negative carry-forward adjustment is applied to the current year calculation: 4.90%

Option 2. Preliminary proposed approved rate (Part III, Line D) if one-half of negative carry-forward adjustment ($-61,413.77) is applied to the current year calculation and the remainder ($-61,413.76) is deferred to one or more future years: 5.12%

Option 3. Preliminary proposed approved rate (Part III, Line D) if one-third of negative carry-forward adjustment ($-40,942.51) is applied to the current year calculation and the remainder ($-81,885.02) is deferred to one or more future years: 5.20%

LEA request for Option 1, Option 2, or Option 3

1

F. Carry-forward adjustment used in Part III, Line A9 (Line D minus amount deferred if Option 2 or Option 3 is selected) (122,827.53)

of 134



Exhibit A: Indirect Cost Rates Charged to Programs37 68031 0000000

Form ICR


Approved indirect cost rate: 6.21%Highest rate used in any program: 6.21%

Fund Resource

Eligible Expenditures(Objects 1000-5999

except Object 5100)Indirect Costs Charged

(Objects 7310 and 7350)RateUsed

01 3010 165,030.44 10,248.39 6.21%01 3310 472,072.98 29,315.72 6.21%01 3315 18,124.00 1,125.50 6.21%01 3320 33,830.14 2,100.85 6.21%01 3327 78,574.00 4,878.00 6.21%01 4035 68,290.37 4,240.83 6.21%01 4201 14,041.78 258.22 1.84%01 4203 4,662.94 93.06 2.00%01 6378 60,927.15 3,711.63 6.09%01 6500 3,596,158.93 222,552.91 6.19%01 6512 29,542.65 282.10 0.95%01 6520 75,722.38 3,180.00 4.20%01 7090 44,812.03 1,344.36 3.00%01 7230 104,362.15 6,480.89 6.21%01 7240 74,696.19 4,638.63 6.21%01 8150 836,540.19 51,952.25 6.21%01 9010 1,099,857.41 23,188.29 2.11%12 6055 89,721.51 5,383.27 6.00%13 5310 641,735.60 28,621.41 4.46%

of 134



LOTTERY REPORTRevenues, Expenditures andEnding Balances - All Funds

37 68031 0000000Form L

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: lot (Rev 05/16/2013) Page 1 of 1 Printed: 9/5/2013 8:57 AM

Description Object Codes

Lottery:Unrestricted

(Resource 1100)

Transferred toOther

Resources forExpenditure

Lottery:Instructional

Materials(Resource 6300)* Totals

A. AMOUNT AVAILABLE FOR THIS FISCAL YEAR 1. Adjusted Beginning Fund Balance 9791-9795 60,907.62 249,052.38 309,960.00 2. State Lottery Revenue 8560 404,131.86 99,659.35 503,791.21 3. Other Local Revenue 8600-8799 16,050.00 1,874.00 17,924.00

4. Transfers from Funds of Lapsed/Reorganized Districts 8965 0.00 0.00 0.00 5. Contributions from Unrestricted Resources (Total must be zero) 8980 (16,050.00) 16,050.00 0.00 6. Total Available (Sum Lines A1 through A5) 465,039.48 16,050.00 350,585.73 831,675.21

B. EXPENDITURES AND OTHER FINANCING USES 1. Certificated Salaries 1000-1999 0.00 0.00 2. Classified Salaries 2000-2999 0.00 0.00 3. Employee Benefits 3000-3999 0.00 0.00 4. Books and Supplies 4000-4999 19,605.00 16,050.00 97,820.52 133,475.52

5. a. Services and Other Operating Expenditures (Resource 1100) 5000-5999 336,546.55 336,546.55

b. Services and Other Operating Expenditures (Resource 6300)

5000-5999, except5100, 5710, 5800

c. Duplicating Costs for Instructional Materials (Resource 6300) 5100, 5710, 5800 6. Capital Outlay 6000-6999 0.00 0.00 7. Tuition 7100-7199 0.00 0.00 8. Interagency Transfers Out a. To Other Districts, County Offices, and Charter Schools

7211,7212,7221,7222,7281,7282 0.00 0.00

b. To JPAs and All Others 7213,7223,7283,7299 0.00 0.00

9. Transfers of Indirect Costs 7300-7399 10. Debt Service 7400-7499 0.00 0.00 11. All Other Financing Uses 7630-7699 0.00 0.00 12. Total Expenditures and Other Financing Uses (Sum Lines B1 through B11 ) 356,151.55 16,050.00 97,820.52 470,022.07

C. ENDING BALANCE (Must equal Line A6 minus Line B12) 979Z 108,887.93 0.00 252,765.21 361,653.14D. COMMENTS:

A%. Transfer to ROP

Data from this report will be used to prepare a report to the Legislature as required by Control Section 24.60 of the Budget A

*Pursuant to Government Code Section 8880.4(a)(2) and the definition in Education Code Section 60010(h), Resource 6300 funds are to be used for purchase of instructional materials only. Any amounts in the shaded cells of this column should be reviewed for appropriatene

of 134



No Child Left Behind Maintenance of Effort Expenditures37 68031 0000000

Form NCMOE

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: ncmoe (Rev 02/07/2013) Page 1 Printed: 9/5/2013 8:57 AM

Funds 01, 09, and 62

Section I - Expenditures Goals Functions Objects

2012-13Expenditures

A. Total state, federal, and local expenditures (all resources) All All 1000-7999 29,031,350.16

B. Less all federal expenditures not allowed for MOE(Resources 3000-5999, except 3355 and 3385) All All 1000-7999 909,640.15

C. Less state and local expenditures not allowed for MOE:(All resources, except federal as identified in Line B)

1. Community Services All 5000-5999

1000-7999except

3801-3802 342,677.10

2. Capital OutlayAll except7100-7199

All except5000-5999 6000-6999 33,005.48

3. Debt Service All 9100

5400-5450,5800, 7430-

7439 0.00

4. Other Transfers Out All 9200 7200-7299 0.00

5. Interfund Transfers Out All 9300 7600-7629 152,917.36

9100 7699

6. All Other Financing Uses All 9200 7651 0.00

7. Nonagency 7100-7199

All except5000-5999,9000-9999

1000-7999except

3801-3802 1,412.07

8. Tuition (Revenue, in lieu of expenditures, to approximatecosts of services for which tuition is received)

All All 8710 0.00

9. PERS Reduction All All 3801-3802 29,668.12

10. Supplemental expenditures made as a result of aPresidentially declared disaster

Manually entered. Must not includeexpenditures in lines B, C1-C9, D1, or

D2.

11. Total state and local expenditures not allowed for MOE calculation(Sum lines C1 through C10) 559,680.13

1000-7143,

D. Plus additional MOE expenditures: 7300-7439

1. Expenditures to cover deficits for food services(Funds 13 and 61) (If negative, then zero) All All

minus8000-8699 119,418.34

2. Expenditures to cover deficits for student body activitiesManually entered. Must not include

expenditures in lines A or D1.

E. Total expenditures before adjustments(Line A minus lines B and C11, plus lines D1 and D2) 27,681,448.22

F. Charter school expenditure adjustments (From Section V) 0.00

G. Total expenditures subject to MOE (Line E plus Line F) 27,681,448.22

of 134




Form NCMOE


Section II - Expenditures Per ADA

2012-13Annual ADA/

Exps. Per ADA

A. Average Daily Attendance(Form A, Annual ADA column, lines 3, 6, 26, 28, and 29)

3,058.48

B. Supplemental Instructional Hours converted to ADA(Form A, Annual ADA column, lines 21 and 27 - Currentlynot collected due to flexibility provisions of SBX3 4 asamended by SB 70)

C. Total ADA before adjustments (Lines A plus B) 3,058.48

D. Charter school ADA adjustments (From Section V) 0.00

E. Adjusted total ADA (Lines C plus D) 3,058.48

F. Expenditures per ADA (Line I.G divided by Line II.E) 9,050.72

Section III - MOE Calculation (For data collection only. Finaldetermination will be done by CDE) Total Per ADA

A. Base expenditures (Preloaded expenditures from prior year official CDEMOE calculation). (Note: If the prior year MOE was not met, CDE hasadjusted the prior year base to 90 percent of the preceding prior yearamount rather than the actual prior year expenditure amount.)

24,718,543.03 8,262.981. Adjustment to base expenditure and expenditure per ADA amounts for

LEAs failing prior year MOE calculation (From Section VI) 0.00 0.00

2. Total adjusted base expenditure amounts (Line A plus Line A.1) 24,718,543.03 8,262.98

B. Required effort (Line A.2 times 90%) 22,246,688.73 7,436.68

C. Current year expenditures (Line I.G and Line II.F) 27,681,448.22 9,050.72

D. MOE deficiency amount, if any (Line B minus Line C)(If negative, then zero) 0.00 0.00

E. MOE determination(If one or both of the amounts in line D are zero, the MOE requirement MOE Metis met; if both amounts are positive, the MOE requirement is not met. Ifeither column in Line A.2 or Line C equals zero, the MOE calculation isincomplete.)

F. MOE deficiency percentage, if MOE not met; otherwise, zero(Line D divided by Line B)(Funding under NCLB covered programs in FY 2014-15 maybe reduced by the lower of the two percentages) 0.00% 0.00%

of 134




Form NCMOE


Section IV - Education Jobs Fund Expenditures to Meet MOE Requirement (If both amounts in Line D of Section IIIare positive)

Funds 01, 09, and 62

Education Jobs Fund Expenditures (Resource 3205) Goals Functions Objects

2012-13Expenditures

A. Expenditures available to apply to deficiency:

1. All Resource 3205 Expenditures All All 1000-7999 0.00

2. Less state and local expenditures not allowed for MOE:

a. Community Services All 5000-5999

1000-7999except

3801-3802 0.00

b. Capital OutlayAll except7100-7199

All except5000-5999 6000-6999 0.00

c. Debt Service All 9100

5400-5450,5800, 7430-

7439 0.00

d. Other Transfers Out All 9200 7200-7299 0.00

e. Interfund Transfers Out All 9300 7600-7629 0.009100 7699

f. All Other Financing Uses All 9200 7651 0.00

g. Nonagency 7100-7199

All except5000-5999,9000-9999

1000-7999except

3801-3802 0.00

h. PERS Reduction All All 3801-3802 0.00

i. Supplemental expenditures made as a result of aPresidentially declared disaster.

Manually entered. Must not includeexpenditures previously included.

j. Total state and local expenditures not allowed forMOE calculation (Sum lines A2a through A2i) 0.00

3. Plus additional MOE expenditures:

a. Expenditures to cover deficits for student body activities

Manually entered. Must not includeexpenditures previously included.

4. Total Education Jobs Fund expenditures available toapply to deficiency

(Line IV.A1 minus Line IV.A2j plus Line IV.A3a) 0.00

of 134




Form NCMOE


Section IV - Education Jobs Fund Expenditures to Meet MOE Requirement (If both amounts in Line D of Section IIIare positive) (continued)

Aggregate Expenditures/Per ADA Expenditures Total Per ADA

B. MOE deficiency amount if MOE not metCol 1 (Line III.D) and Col 2 (Line III.D x Line II.E) 0.00 0.00

C. Education Jobs Fund expenditures applied (Using lowest amount needed)

(Lowest amount in Line IV.B, up to amount available in Line IV.A4) 0.00 0.00

D. Total expenditures, with adjustments, Col 1 (Line I.G plus Line IV.C) 27,681,448.22

E. Total expenditures per ADA, with adjustments, Col 2(Col 1 Line IV.D divided by Line II.E) 9,050.72

F. Adjusted MOE expenditures deficiency amount, Col 1(Line IV.B minus Line IV.C) 0.00

G. Adjusted MOE per pupil expenditure deficiency amount, Col 2(Line III.B minus IV.E) (If negative, then zero) 0.00

H. MOE determination with Education Jobs Fund expenditureadjustment. MOE Met

(If both amounts in lines F and G are positive, MOE not met. If eithercolumn in Line IV.F or IV.G equals zero, MOE requirement has been met)

I. MOE adjusted deficiency percentage, if MOE not met; otherwise zero.Col 1 (Line IV.F divided by Line III.B) and Col 2 (Line IV.G divided by Line III.B)(Funding under NCLB covered programs in FY 2014-15 maybe reduced by the lower of the two percentages) 0.00% 0.00%

of 134




Form NCMOE


SECTION V - Detail of Charter School Adjustments (used in Section I, Line F and Section II, Line D)

Charter School Name/Reason for AdjustmentExpenditureAdjustment ADA Adjustment

Total charter school adjustments 0.00 0.00

SECTION VI - Detail of Adjustments to Base Expenditures (used in Section III, Line A.1)

Description of AdjustmentsTotal

ExpendituresExpenditures

Per ADA

Total adjustments to base expenditures 0.00 0.00

of 134


Unaudited Actuals2012-13

Annual Report of Pupil TransportationHome-to-School and Severely Disabled/Orthopedically Impaired

37 68031 0000000Form TRAN

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: tran (Rev 05/09/2012) Page 1 of 2 Printed: 9/5/2013 9:07 AM

Description EDP No. Home-to-School SD/OISCHEDULE I - PUPIL TRANSPORTATION DATA A. ENTER average number of buses used to transport pupils daily to/from school 008/006 2.0 4.0B. 1. ENTER average number of pupils transported daily one way to/from school

(excluding extended year) 020/019 120.0 28.02. ENTER number of pupils included on Line B1 with transportation in IEP 023/024 0.0 28.0

C. ENTER total number of miles driven to/from school 021/022 9,585.0 30,570.0D. ENTER 1 for traditional school year, 2 for year-round, or 3 for a combination

of both, for days pupils transported 030/033 1 1SCHEDULE II - COST DATA

(Home-to-School: Unless otherwise specified, Fund 01, Resources 1100, 7230

and 7235, Function 3600)

(SD/OI: Unless otherwise specified, Fund 01, Resource 7240, Function 3600)

A. Classified Salaries & Benefits (Objects 2100-2999, 3102, 3202, 3302, 3402, 3502, 3602, 3702,

3752, 3802, and 3902) 61,198.86 0.00

B. Books & Supplies (Objects 4200, 4300, and 4400) 9,293.05 12,803.75

C. 1. Subagreements for Services (Object 5100) 41,532.94 412,515.94

a. ENTER amount included on Line C1 paid to a private contractor to transport pupils 003/004 0.00 227,141.002. Travel/Conferences & Dues/Memberships (Objects 5200 and 5300) 0.00 0.00

3. Insurance (Objects 5400 and 5450) 0.00 0.00

4. Rentals, Leases, Repairs, and Noncapitalized Improvements (Object 5600) 5,077.50 11,892.445. Interprogram/Interfund Transfers (Objects 5710 and 5750) 0.00 0.006. Other Services and Operating Expenditures (Object 5800)

(Contracts for repairs should be charged to Object 5600) 25,000.00 50,000.007. Communications (Object 5900) 346.13 0.00

D. Capital Outlay, Lease Purchase & Debt Service

(Home-to-School: Funds 01, 15, & 18, all applicable Resources except 7240, Function

3600, Objects 6400 & 6500, plus Fund 01, Resources 7230, 7235, and 7236, Function 9100,

Objects 7438 and 7439, plus Funds 15 & 18, Function 9100, Objects 7438 and 7439,

minus Fund 01, Resources 7230 and 7235, Object 8972, minus Funds 15 & 18,

Object 8972)

(SD/OI: Fund 01, Resource 7240, Function 3600, Objects 6400 & 6500

plus Fund 01, Resource 7240, Function 9100, Objects 7438 and 7439,

minus Fund 01, Resource 7240, Object 8972) 0.00 0.001. ENTER amount of capital outlay, lease purchase & debt service

included on Line D in Home-to-School that belongs in SD/OI as a decrease

to Home-to-School and an increase to SD/OI. (Line D1 must net to zero)

E. Direct Support Costs

1. Plant Maintenance & Operations and Facilities (Fund 01, Resource 7230 (HtoS) or 7240

(SD/OI), Functions 8100-8400 and 8700, Objects 2000-5999, 6400, and 6500) 0.00 0.00F. Direct and Direct Support Costs (Lines A through E1 except Line C1a) 096/095 142,448.48 487,212.13G. Reconciliation Amounts (For CDE's use; LEAs, refer to instructions)

1. Additions

2. Deductions

H. Gross Transportation Expense (Line F plus Line G1 minus Line G2) 094/093 142,448.48 487,212.13I. Reimbursement from other districts/county offices/charter or private schools/agencies for transportation

expenses included in Line H (Fund 01, Resource 7230 (HtoS) or 7240 (SD/OI), Objects 8677 and 8699 0.00 0.001. ENTER amount of Line I that represents reimbursements other than for transportation services

(i.e., fuel tax reimbursement, insurance recovery, bus trade-in or sale, prior year refunds, etc.

J. Subtotal, Pupil Transportation Expense (Line H minus Line I plus Line I1) 097/098 142,448.48 487,212.13K. Indirect Costs (Approved indirect cost rate of 6.21% times the sum of Line H minus lines C1, D, and D1.

If negative, then zero.) 6,266.86 4,638.63L. Net Pupil Transportation Expense (Lines J and K) 100/101 148,715.34 491,850.76

of 134


Unaudited Actuals2012-13

Annual Report of Pupil TransportationHome-to-School and Severely Disabled/Orthopedically Impaired

37 68031 0000000Form TRAN

California Dept of EducationSACS Financial Reporting Software - 2013.2.0File: tran (Rev 05/09/2012) Page 2 of 2 Printed: 9/5/2013 9:07 AM

Description EDP No. Home-to-School SD/OISCHEDULE III - ALLOWABLE TRANSPORTATION EXPENSE

A. Net Pupil Transportation Expense (Schedule II, Line L) 148,715.34 491,850.76

B. ENTER deduction for increased cost of court ordered transportation (Los Angeles Unified,

San Bernardino Unified and San Diego Unified only)

C. Deduction for payments to common carriers and parents in lieu of transportation provided to your pupils

1. ENTER payments by your LEA, included in Schedule II,

Line C1 0.00 0.00

2. ENTER payments by another LEA, included in Schedule II,

Line C1 0.00 0.00

3. Less: ENTER payments to common carriers and parents, deducted on Line B

D. Deduction for bus acquisition and/or replacement

1. ENTER portion of bus payments included in Schedule II, Line D plus Line D1 that was

for your pupils (exclude portion other LEAs paid to you as part of their costs

2. ENTER portion of payments included in Schedule II, lines C1 and C6 paid to another LEA

providing services to your LEA 68,532.94 235,374.94

3. Less: ENTER bus acquisition and/or replacement included in deduction taken on Line B

E. Deduction for unallowable costs

1. ENTER amount of unallowable costs included in Schedule II, lines C1 and C6 paid by you to

another LEA

2. Less: ENTER unallowable costs amount included in deduction taken on Line B

F. Total Deductions (Lines B, C1, C2, D1, D2, and E1 minus lines C3, D3, and E2) 68,532.94 235,374.94

G. Bus Operating Expense (Line A minus Line F) 110/111 80,182.40 256,475.82

H. 1. Cost Per Mile (Line G divided by Schedule I, Line C) 120/121 8.365 8.3902. Cost Per Pupil (Line G divided by Schedule I, Line B1) 122/123 668.187 9,159.851

I. Payments to common carriers and to parents in lieu of transportation (Lines C1 and C2 minus Line C3) 080/081 0.00 0.00

J. 1. ENTER prior year unallowable costs paid to another LEA used in the current year

for bus purchases

2. Bus acquisition and replacement (Lines J1, D1, and D2 minus D3) 085/086 68,532.94 235,374.94

K. Approved Transportation Expense (Lines G, I, and J2) 130/133 148,715.34 491,850.76

L. Approved Non-SD/OI Home-to-School Transportation Expense

1. Calculated Expense (Line K divided by Schedule I, Line B1 times Schedule I, Line B2) 132c 0.002. ENTER LEA's computed expense if different than amount calculated in Line L1

(maintain documentation locally) 132a

Contact: Keith Butler

Title: Asst. Supt., Business Services

Agency: Coronado Unified School District

Phone Number/Ext: 619-522-8900 ext. 1016

E-mail Address: [email protected]

of 134

unaudited actuals financial reports 37 68031 0000000 2012 ... · file: ada-d (rev 11/20/2012) page...

Documents