CAEP Consortium Fiscal Reporting 04 Butte-Glenn Adult Education Consortium
Year: 2019-20
CAEP Consortium Fiscal Reporting 04 Butte-Glenn Adult Education Consortium
2019-20 Fiscal Year
Fiscal Report Submittal Status
Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | |
---|---|---|---|---|
Butte Co. Office of Education | Submitted | Not Submitted | Not Submitted | Not Submitted |
Butte-Glenn CCD | Submitted | Not Submitted | Not Submitted | Not Submitted |
Glenn Co. Office of Education | Submitted | Not Submitted | Not Submitted | Not Submitted |
Hamilton Unified | Submitted | Not Submitted | Not Submitted | Not Submitted |
Oroville Union High | Submitted | Not Submitted | Not Submitted | Not Submitted |
Paradise Unified | Submitted | Not Submitted | Not Submitted | Not Submitted |
Butte Co. Office of Education
Butte Co. Office of Education Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $30,341 | $32,806 | 92.49% | $131,223 | 23.12% | $100,882 |
2000 - Non-Instructional Salaries | $4,744 | $2,610 | 181.76% | $10,440 | 45.44% | $5,696 |
3000 - Employee Benefits | $12,425 | $11,243 | 110.52% | $44,970 | 27.63% | $32,545 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $0 | 100% | $0 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $47,510 | $46,658 | 101.83% | $186,633 | 25.46% | $139,123 |
Summary of Activities:
Dollars have been expended in the 1000, 2000 and 3000 categories. To date the department has spent 25.46% of allocated dollars.- Status
- Submitted
Butte Co. Office of Education Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $30,341 | $32,806 | 92.49% | $131,223 | 23.12% | $100,882 |
2000 - Non-Instructional Salaries | $4,744 | $2,610 | 181.76% | $10,440 | 45.44% | $5,696 |
3000 - Employee Benefits | $12,425 | $11,243 | 110.52% | $44,970 | 27.63% | $32,545 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $0 | 100% | $0 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $47,510 | $46,658 | 101.83% | $186,633 | 25.46% | $139,123 |
- Status
- Unsubmitted
Butte Co. Office of Education Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $30,341 | $32,806 | 92.49% | $131,223 | 23.12% | $100,882 |
2000 - Non-Instructional Salaries | $4,744 | $2,610 | 181.76% | $10,440 | 45.44% | $5,696 |
3000 - Employee Benefits | $12,425 | $11,243 | 110.52% | $44,970 | 27.63% | $32,545 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $0 | 100% | $0 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $47,510 | $46,658 | 101.83% | $186,633 | 25.46% | $139,123 |
- Status
- Unsubmitted
Butte Co. Office of Education Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $30,341 | $32,806 | 92.49% | $131,223 | 23.12% | $100,882 |
2000 - Non-Instructional Salaries | $4,744 | $2,610 | 181.76% | $10,440 | 45.44% | $5,696 |
3000 - Employee Benefits | $12,425 | $11,243 | 110.52% | $44,970 | 27.63% | $32,545 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $0 | 100% | $0 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $47,510 | $46,658 | 101.83% | $186,633 | 25.46% | $139,123 |
- Status
- Unsubmitted
Butte-Glenn CCD
Butte-Glenn CCD Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $625 | 0% | $2,500 | 0% | $2,500 |
2000 - Non-Instructional Salaries | $5,804 | $10,377 | 55.93% | $41,506 | 13.98% | $35,702 |
3000 - Employee Benefits | $2,770 | $6,136 | 45.14% | $24,545 | 11.29% | $21,775 |
4000 - Supplies and Materials | $0 | $1,000 | 0% | $4,000 | 0% | $4,000 |
5000 - Other Operating Expenses and Services | $210 | $29,679 | 0.71% | $118,714 | 0.18% | $118,504 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $2,391 | 0% | $9,565 | 0% | $9,565 |
Totals | $8,784 | $50,208 | 17.5% | $200,830 | 4.37% | $192,046 |
Corrective Action Plan
An administrative support position was vacant for Q1, so there was a cost savings. In addition, the consortium has a couple of marketing projects (news insert and website re-design) that will be happening in Q2 that will spend down a large portion of Object Code 5000 (Other Operating Expenses).Summary of Activities:
During Q1 the consortium conducted one a quarterly meeting. During the meeting, the consortium discussed opportunities to expand marketing efforts for adult education regionally. As a result of the meeting, the consortium decided to move forward with a publication insert in the News and Review. They also agreed to update and/or redesign the consortium website. In addition, the group continued conversations related to expanding regional offerings such as construction and industrial technology programs.- Status
- Submitted
Butte-Glenn CCD Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $1,250 | 0% | $2,500 | 0% | $2,500 |
2000 - Non-Instructional Salaries | $5,804 | $20,753 | 27.97% | $41,506 | 13.98% | $35,702 |
3000 - Employee Benefits | $2,770 | $12,273 | 22.57% | $24,545 | 11.29% | $21,775 |
4000 - Supplies and Materials | $0 | $2,000 | 0% | $4,000 | 0% | $4,000 |
5000 - Other Operating Expenses and Services | $210 | $59,357 | 0.35% | $118,714 | 0.18% | $118,504 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $4,783 | 0% | $9,565 | 0% | $9,565 |
Totals | $8,784 | $100,415 | 8.75% | $200,830 | 4.37% | $192,046 |
- Status
- Unsubmitted
Butte-Glenn CCD Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $1,875 | 0% | $2,500 | 0% | $2,500 |
2000 - Non-Instructional Salaries | $5,804 | $31,130 | 18.64% | $41,506 | 13.98% | $35,702 |
3000 - Employee Benefits | $2,770 | $18,409 | 15.05% | $24,545 | 11.29% | $21,775 |
4000 - Supplies and Materials | $0 | $3,000 | 0% | $4,000 | 0% | $4,000 |
5000 - Other Operating Expenses and Services | $210 | $89,036 | 0.24% | $118,714 | 0.18% | $118,504 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $7,174 | 0% | $9,565 | 0% | $9,565 |
Totals | $8,784 | $150,623 | 5.83% | $200,830 | 4.37% | $192,046 |
- Status
- Unsubmitted
Butte-Glenn CCD Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $0 | $2,500 | 0% | $2,500 | 0% | $2,500 |
2000 - Non-Instructional Salaries | $5,804 | $41,506 | 13.98% | $41,506 | 13.98% | $35,702 |
3000 - Employee Benefits | $2,770 | $24,545 | 11.29% | $24,545 | 11.29% | $21,775 |
4000 - Supplies and Materials | $0 | $4,000 | 0% | $4,000 | 0% | $4,000 |
5000 - Other Operating Expenses and Services | $210 | $118,714 | 0.18% | $118,714 | 0.18% | $118,504 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $9,565 | 0% | $9,565 | 0% | $9,565 |
Totals | $8,784 | $200,830 | 4.37% | $200,830 | 4.37% | $192,046 |
- Status
- Unsubmitted
Glenn Co. Office of Education
Glenn Co. Office of Education Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $37,942 | $35,507 | 106.86% | $142,028 | 26.71% | $104,086 |
2000 - Non-Instructional Salaries | $35,841 | $36,520 | 98.14% | $146,079 | 24.54% | $110,238 |
3000 - Employee Benefits | $28,368 | $36,653 | 77.4% | $146,613 | 19.35% | $118,245 |
4000 - Supplies and Materials | $0 | $889 | 0% | $3,556 | 0% | $3,556 |
5000 - Other Operating Expenses and Services | $4,527 | $13,702 | 33.04% | $54,806 | 8.26% | $50,279 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $106,678 | $123,271 | 86.54% | $493,082 | 21.63% | $386,404 |
Corrective Action Plan
It is typical that first quarter expenses fall below target. The school year begins in August so expenses are not as high the first quarter.Summary of Activities:
Continuation of ESL classes at both of our sites. Medical Terminology is now offered online, year round. Evening community classes continue. Printing and Graphics, Classes for adults with disabilities, Citizenship, EL Civics, and High School Diploma/High School Equivalency classes continue. Career and college support provided on walk in basis. We continue to offer childcare at both locations.- Status
- Submitted
Glenn Co. Office of Education Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $37,942 | $35,507 | 106.86% | $142,028 | 26.71% | $104,086 |
2000 - Non-Instructional Salaries | $35,841 | $36,520 | 98.14% | $146,079 | 24.54% | $110,238 |
3000 - Employee Benefits | $28,368 | $36,653 | 77.4% | $146,613 | 19.35% | $118,245 |
4000 - Supplies and Materials | $0 | $889 | 0% | $3,556 | 0% | $3,556 |
5000 - Other Operating Expenses and Services | $4,527 | $13,702 | 33.04% | $54,806 | 8.26% | $50,279 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $106,678 | $123,271 | 86.54% | $493,082 | 21.63% | $386,404 |
- Status
- Unsubmitted
Glenn Co. Office of Education Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $37,942 | $35,507 | 106.86% | $142,028 | 26.71% | $104,086 |
2000 - Non-Instructional Salaries | $35,841 | $36,520 | 98.14% | $146,079 | 24.54% | $110,238 |
3000 - Employee Benefits | $28,368 | $36,653 | 77.4% | $146,613 | 19.35% | $118,245 |
4000 - Supplies and Materials | $0 | $889 | 0% | $3,556 | 0% | $3,556 |
5000 - Other Operating Expenses and Services | $4,527 | $13,702 | 33.04% | $54,806 | 8.26% | $50,279 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $106,678 | $123,271 | 86.54% | $493,082 | 21.63% | $386,404 |
- Status
- Unsubmitted
Glenn Co. Office of Education Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $37,942 | $35,507 | 106.86% | $142,028 | 26.71% | $104,086 |
2000 - Non-Instructional Salaries | $35,841 | $36,520 | 98.14% | $146,079 | 24.54% | $110,238 |
3000 - Employee Benefits | $28,368 | $36,653 | 77.4% | $146,613 | 19.35% | $118,245 |
4000 - Supplies and Materials | $0 | $889 | 0% | $3,556 | 0% | $3,556 |
5000 - Other Operating Expenses and Services | $4,527 | $13,702 | 33.04% | $54,806 | 8.26% | $50,279 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $106,678 | $123,271 | 86.54% | $493,082 | 21.63% | $386,404 |
- Status
- Unsubmitted
Hamilton Unified
Hamilton Unified Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $5,786 | $0 | 100% | $56,382 | 10.26% | $50,596 |
2000 - Non-Instructional Salaries | $12,022 | $0 | 100% | $61,560 | 19.53% | $49,538 |
3000 - Employee Benefits | $9,071 | $0 | 100% | $51,880 | 17.48% | $42,809 |
4000 - Supplies and Materials | $27,436 | $0 | 100% | $22,620 | 121.29% | |
5000 - Other Operating Expenses and Services | $622 | $0 | 100% | $20,753 | 3% | $20,131 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $10,250 | 0% | $10,250 |
Totals | $54,937 | $0 | 100% | $223,445 | 24.59% | $168,508 |
- Status
- Submitted
Hamilton Unified Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $5,786 | $0 | 100% | $56,382 | 10.26% | $50,596 |
2000 - Non-Instructional Salaries | $12,022 | $0 | 100% | $61,560 | 19.53% | $49,538 |
3000 - Employee Benefits | $9,071 | $0 | 100% | $51,880 | 17.48% | $42,809 |
4000 - Supplies and Materials | $27,436 | $0 | 100% | $22,620 | 121.29% | |
5000 - Other Operating Expenses and Services | $622 | $0 | 100% | $20,753 | 3% | $20,131 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $10,250 | 0% | $10,250 |
Totals | $54,937 | $0 | 100% | $223,445 | 24.59% | $168,508 |
- Status
- Unsubmitted
Hamilton Unified Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $5,786 | $0 | 100% | $56,382 | 10.26% | $50,596 |
2000 - Non-Instructional Salaries | $12,022 | $0 | 100% | $61,560 | 19.53% | $49,538 |
3000 - Employee Benefits | $9,071 | $0 | 100% | $51,880 | 17.48% | $42,809 |
4000 - Supplies and Materials | $27,436 | $0 | 100% | $22,620 | 121.29% | |
5000 - Other Operating Expenses and Services | $622 | $0 | 100% | $20,753 | 3% | $20,131 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $10,250 | 0% | $10,250 |
Totals | $54,937 | $0 | 100% | $223,445 | 24.59% | $168,508 |
- Status
- Unsubmitted
Hamilton Unified Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $5,786 | $0 | 100% | $56,382 | 10.26% | $50,596 |
2000 - Non-Instructional Salaries | $12,022 | $0 | 100% | $61,560 | 19.53% | $49,538 |
3000 - Employee Benefits | $9,071 | $0 | 100% | $51,880 | 17.48% | $42,809 |
4000 - Supplies and Materials | $27,436 | $0 | 100% | $22,620 | 121.29% | |
5000 - Other Operating Expenses and Services | $622 | $0 | 100% | $20,753 | 3% | $20,131 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $10,250 | 0% | $10,250 |
Totals | $54,937 | $0 | 100% | $223,445 | 24.59% | $168,508 |
- Status
- Unsubmitted
Oroville Union High
Oroville Union High Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $83,456 | $83,456 | 100% | $333,823 | 25% | $250,367 |
2000 - Non-Instructional Salaries | $47,153 | $47,153 | 100% | $188,611 | 25% | $141,458 |
3000 - Employee Benefits | $79,264 | $0 | 100% | $317,056 | 25% | $237,792 |
4000 - Supplies and Materials | $5,395 | $5,395 | 100% | $21,581 | 25% | $16,186 |
5000 - Other Operating Expenses and Services | $34,151 | $34,151 | 100% | $136,602 | 25% | $102,451 |
6000 - Capital Outlay | $7,338 | $7,338 | 100.01% | $29,350 | 25% | $22,012 |
7000 - Other Outgo | $33,644 | $33,644 | 100% | $134,575 | 25% | $100,931 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $290,401 | $211,136 | 137.54% | $1,161,598 | 25% | $871,197 |
Summary of Activities:
General operating expenditures- Status
- Submitted
Oroville Union High Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $83,456 | $83,456 | 100% | $333,823 | 25% | $250,367 |
2000 - Non-Instructional Salaries | $47,153 | $47,153 | 100% | $188,611 | 25% | $141,458 |
3000 - Employee Benefits | $79,264 | $0 | 100% | $317,056 | 25% | $237,792 |
4000 - Supplies and Materials | $5,395 | $5,395 | 100% | $21,581 | 25% | $16,186 |
5000 - Other Operating Expenses and Services | $34,151 | $34,151 | 100% | $136,602 | 25% | $102,451 |
6000 - Capital Outlay | $7,338 | $7,338 | 100.01% | $29,350 | 25% | $22,012 |
7000 - Other Outgo | $33,644 | $33,644 | 100% | $134,575 | 25% | $100,931 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $290,401 | $211,136 | 137.54% | $1,161,598 | 25% | $871,197 |
- Status
- Unsubmitted
Oroville Union High Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $83,456 | $83,456 | 100% | $333,823 | 25% | $250,367 |
2000 - Non-Instructional Salaries | $47,153 | $47,153 | 100% | $188,611 | 25% | $141,458 |
3000 - Employee Benefits | $79,264 | $0 | 100% | $317,056 | 25% | $237,792 |
4000 - Supplies and Materials | $5,395 | $5,395 | 100% | $21,581 | 25% | $16,186 |
5000 - Other Operating Expenses and Services | $34,151 | $34,151 | 100% | $136,602 | 25% | $102,451 |
6000 - Capital Outlay | $7,338 | $7,338 | 100.01% | $29,350 | 25% | $22,012 |
7000 - Other Outgo | $33,644 | $33,644 | 100% | $134,575 | 25% | $100,931 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $290,401 | $211,136 | 137.54% | $1,161,598 | 25% | $871,197 |
- Status
- Unsubmitted
Oroville Union High Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $83,456 | $83,456 | 100% | $333,823 | 25% | $250,367 |
2000 - Non-Instructional Salaries | $47,153 | $47,153 | 100% | $188,611 | 25% | $141,458 |
3000 - Employee Benefits | $79,264 | $0 | 100% | $317,056 | 25% | $237,792 |
4000 - Supplies and Materials | $5,395 | $5,395 | 100% | $21,581 | 25% | $16,186 |
5000 - Other Operating Expenses and Services | $34,151 | $34,151 | 100% | $136,602 | 25% | $102,451 |
6000 - Capital Outlay | $7,338 | $7,338 | 100.01% | $29,350 | 25% | $22,012 |
7000 - Other Outgo | $33,644 | $33,644 | 100% | $134,575 | 25% | $100,931 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $290,401 | $211,136 | 137.54% | $1,161,598 | 25% | $871,197 |
- Status
- Unsubmitted
Paradise Unified
Paradise Unified Q1 Report (7/1 - 9/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $38,515 | $0 | 100% | $83,100 | 46.35% | $44,585 |
2000 - Non-Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
3000 - Employee Benefits | $13,981 | $0 | 100% | $30,000 | 46.6% | $16,019 |
4000 - Supplies and Materials | $22 | $0 | 100% | $1,328 | 1.66% | $1,306 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $1,000 | 0% | $1,000 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $52,518 | $0 | 100% | $115,428 | 45.5% | $62,910 |
- Status
- Submitted
Paradise Unified Q2 Report (10/1 - 12/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $38,515 | $0 | 100% | $83,100 | 46.35% | $44,585 |
2000 - Non-Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
3000 - Employee Benefits | $13,981 | $0 | 100% | $30,000 | 46.6% | $16,019 |
4000 - Supplies and Materials | $22 | $0 | 100% | $1,328 | 1.66% | $1,306 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $1,000 | 0% | $1,000 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $52,518 | $0 | 100% | $115,428 | 45.5% | $62,910 |
- Status
- Unsubmitted
Paradise Unified Q3 Report (1/1 - 3/31)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $38,515 | $0 | 100% | $83,100 | 46.35% | $44,585 |
2000 - Non-Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
3000 - Employee Benefits | $13,981 | $0 | 100% | $30,000 | 46.6% | $16,019 |
4000 - Supplies and Materials | $22 | $0 | 100% | $1,328 | 1.66% | $1,306 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $1,000 | 0% | $1,000 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $52,518 | $0 | 100% | $115,428 | 45.5% | $62,910 |
- Status
- Unsubmitted
Paradise Unified Q4 Report (4/1 - 6/30)
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Overall Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $38,515 | $0 | 100% | $83,100 | 46.35% | $44,585 |
2000 - Non-Instructional Salaries | $0 | $0 | 100% | $0 | 100% | $0 |
3000 - Employee Benefits | $13,981 | $0 | 100% | $30,000 | 46.6% | $16,019 |
4000 - Supplies and Materials | $22 | $0 | 100% | $1,328 | 1.66% | $1,306 |
5000 - Other Operating Expenses and Services | $0 | $0 | 100% | $1,000 | 0% | $1,000 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $0 | 100% | $0 | 100% | $0 |
Totals | $52,518 | $0 | 100% | $115,428 | 45.5% | $62,910 |
- Status
- Unsubmitted
2019 © California Community Colleges
NOVA Site Version: 4.13.2