CAEP Consortium Fiscal Reporting 47 Inland Adult Education Consortium
Year: 2020-21
CAEP Consortium Fiscal Reporting 47 Inland Adult Education Consortium
2020-21 Fiscal Year
Fiscal Report Submittal Status
Member Agency | Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 |
---|---|---|---|---|
Colton Joint Unified | Submitted | Submitted | Submitted | Submitted |
Redlands Unified | Submitted | Submitted | Submitted | Submitted |
Rialto Unified | Submitted | Submitted | Submitted | Not Submitted |
San Bernardino CCD | Submitted | Submitted | Submitted | Not Submitted |
San Bernardino City Unified | Submitted | Submitted | Submitted | Submitted |
San Bernardino Co. Office of Education | Submitted | Submitted | Submitted | Submitted |
Yucaipa-Calimesa Joint Unified | Submitted | Submitted | Submitted | Not Submitted |
Colton Joint Unified
Colton Joint 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 | $43,422 | $58,729 | 73.94% | $391,527 | 11.09% | $348,105 |
2000 - Non-Instructional Salaries | $27,856 | $15,964 | 174.5% | $106,424 | 26.17% | $78,568 |
3000 - Employee Benefits | $29,292 | $24,000 | 122.05% | $160,000 | 18.31% | $130,708 |
4000 - Supplies and Materials | $0 | $2,550 | 0% | $17,000 | 0% | $17,000 |
5000 - Other Operating Expenses and Services | $11,956 | $2,700 | 442.81% | $18,000 | 66.42% | $6,044 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $5,186 | 0% | $34,576 | 0% | $34,576 |
Totals | $112,526 | $109,129 | 103.11% | $727,527 | 15.47% | $615,001 |
- Status
- Submitted
Colton Joint 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 | $126,542 | $117,458 | 107.73% | $391,527 | 32.32% | $264,985 |
2000 - Non-Instructional Salaries | $53,480 | $31,927 | 167.51% | $106,424 | 50.25% | $52,944 |
3000 - Employee Benefits | $67,628 | $48,000 | 140.89% | $160,000 | 42.27% | $92,372 |
4000 - Supplies and Materials | $83 | $5,100 | 1.63% | $17,000 | 0.49% | $16,917 |
5000 - Other Operating Expenses and Services | $12,156 | $5,400 | 225.11% | $18,000 | 67.53% | $5,844 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $10,373 | 0% | $34,576 | 0% | $34,576 |
Totals | $259,889 | $218,258 | 119.07% | $727,527 | 35.72% | $467,638 |
- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- Linda Resiwain M.B.A, Fiscal Analyst
- Brian Pope, Principal
- Frank Miranda
- Brandon Dade, Assistant Superintendent of Student Services
Colton Joint 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 | $224,778 | $176,187 | 127.58% | $391,527 | 57.41% | $166,749 |
2000 - Non-Instructional Salaries | $79,105 | $47,891 | 165.18% | $106,424 | 74.33% | $27,319 |
3000 - Employee Benefits | $108,693 | $72,000 | 150.96% | $160,000 | 67.93% | $51,307 |
4000 - Supplies and Materials | $638 | $7,650 | 8.34% | $17,000 | 3.75% | $16,362 |
5000 - Other Operating Expenses and Services | $12,165 | $8,100 | 150.19% | $18,000 | 67.58% | $5,835 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $15,559 | 0% | $34,576 | 0% | $34,576 |
Totals | $425,379 | $327,387 | 129.93% | $727,527 | 58.47% | $302,148 |
- Status
- Submitted
Colton Joint 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 | $358,532 | $234,916 | 152.62% | $391,527 | 91.57% | $32,995 |
2000 - Non-Instructional Salaries | $101,725 | $63,854 | 159.31% | $106,424 | 95.58% | $4,699 |
3000 - Employee Benefits | $150,991 | $96,000 | 157.28% | $160,000 | 94.37% | $9,009 |
4000 - Supplies and Materials | $16,147 | $10,200 | 158.3% | $17,000 | 94.98% | $853 |
5000 - Other Operating Expenses and Services | $17,764 | $10,800 | 164.48% | $18,000 | 98.69% | $236 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $20,746 | 0% | $34,576 | 0% | $34,576 |
Totals | $645,159 | $436,516 | 147.8% | $727,527 | 88.68% | $82,368 |
I certify that our agency did not exceed the allowed indirect rate as directed in the Adult Education Program Guidance: Yes
- Status
- Submitted
Redlands Unified
Redlands 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 | $4,561 | $54,750 | 8.33% | $365,000 | 1.25% | $360,439 |
2000 - Non-Instructional Salaries | $18,132 | $10,500 | 172.69% | $70,000 | 25.9% | $51,868 |
3000 - Employee Benefits | $6,714 | $22,500 | 29.84% | $150,000 | 4.48% | $143,286 |
4000 - Supplies and Materials | $6,961 | $10,199 | 68.25% | $67,991 | 10.24% | $61,030 |
5000 - Other Operating Expenses and Services | $0 | $1,500 | 0% | $10,000 | 0% | $10,000 |
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 | $36,368 | $99,449 | 36.57% | $662,991 | 5.49% | $626,623 |
Corrective Action Plan
Instructional Salaries and other personnel-related expenditures are lower in Q1 due to the start date for classes being Sept. 8 this school year. Material costs are lower due to online-only content delivery during DL- Status
- Submitted
Redlands 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 | $86,088 | $109,500 | 78.62% | $365,000 | 23.59% | $278,912 |
2000 - Non-Instructional Salaries | $35,103 | $21,000 | 167.16% | $70,000 | 50.15% | $34,897 |
3000 - Employee Benefits | $35,076 | $45,000 | 77.95% | $150,000 | 23.38% | $114,924 |
4000 - Supplies and Materials | $6,961 | $20,397 | 34.13% | $67,991 | 10.24% | $61,030 |
5000 - Other Operating Expenses and Services | $166 | $3,000 | 5.53% | $10,000 | 1.66% | $9,834 |
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 | $163,394 | $198,897 | 82.15% | $662,991 | 24.64% | $499,597 |
Corrective Action Plan
Q2 a number of Q2 expenditures were not posted/processed until January due to COVID-related delays. When looking at encumbered and pending activity, we are well within target range.- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- David Finley, Principal, Alternative and Adult Education - Redlands USD
- Mauricio Arellano, Superintendent
- Troy Martinez, Assistant-Principal
Redlands 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 | $159,694 | $164,250 | 97.23% | $365,000 | 43.75% | $205,306 |
2000 - Non-Instructional Salaries | $45,052 | $31,500 | 143.02% | $70,000 | 64.36% | $24,948 |
3000 - Employee Benefits | $58,708 | $67,500 | 86.97% | $150,000 | 39.14% | $91,292 |
4000 - Supplies and Materials | $6,961 | $30,596 | 22.75% | $67,991 | 10.24% | $61,030 |
5000 - Other Operating Expenses and Services | $1,182 | $4,500 | 26.27% | $10,000 | 11.82% | $8,818 |
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 | $271,597 | $298,346 | 91.03% | $662,991 | 40.97% | $391,394 |
Corrective Action Plan
As a result of Winter Break and Spring Break, there were 3 weeks that courses were not in session which resulted in a short fall in instructional salaries and benefits expenditures. Current data suggests we are on track with our expenditures for fourth quarter since we have expenditures totaling 57.58% of our total budget as of May 26, 2021.- Status
- Submitted
Redlands 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 | $314,688 | $219,000 | 143.69% | $365,000 | 86.22% | $50,312 |
2000 - Non-Instructional Salaries | $66,489 | $42,000 | 158.31% | $70,000 | 94.98% | $3,511 |
3000 - Employee Benefits | $109,753 | $90,000 | 121.95% | $150,000 | 73.17% | $40,247 |
4000 - Supplies and Materials | $24,391 | $40,795 | 59.79% | $67,991 | 35.87% | $43,600 |
5000 - Other Operating Expenses and Services | $7,622 | $6,000 | 127.03% | $10,000 | 76.22% | $2,378 |
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 | $522,943 | $397,795 | 131.46% | $662,991 | 78.88% | $140,048 |
I certify that our agency did not exceed the allowed indirect rate as directed in the Adult Education Program Guidance: Yes
- Status
- Submitted
Rialto Unified
Rialto 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 | $57,528 | $117,472 | 48.97% | $587,361 | 9.79% | $529,833 |
2000 - Non-Instructional Salaries | $37,379 | $43,500 | 85.93% | $145,000 | 25.78% | $107,621 |
3000 - Employee Benefits | $41,698 | $56,323 | 74.03% | $281,614 | 14.81% | $239,916 |
4000 - Supplies and Materials | $7,119 | $53,041 | 13.42% | $265,206 | 2.68% | $258,087 |
5000 - Other Operating Expenses and Services | $23,274 | $13,000 | 179.03% | $65,000 | 35.81% | $41,726 |
6000 - Capital Outlay | $0 | $2,000 | 0% | $10,000 | 0% | $10,000 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $11,998 | 0% | $59,990 | 0% | $59,990 |
Totals | $166,998 | $297,334 | 56.17% | $1,414,171 | 11.81% | $1,247,173 |
Corrective Action Plan
Classes/Activity has declined due to COVID-19.- Status
- Submitted
Rialto 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 | $245,375 | $293,681 | 83.55% | $587,361 | 41.78% | $341,986 |
2000 - Non-Instructional Salaries | $58,398 | $72,500 | 80.55% | $145,000 | 40.27% | $86,602 |
3000 - Employee Benefits | $105,881 | $140,807 | 75.2% | $281,614 | 37.6% | $175,733 |
4000 - Supplies and Materials | $26,498 | $132,603 | 19.98% | $265,206 | 9.99% | $238,708 |
5000 - Other Operating Expenses and Services | $56,518 | $32,500 | 173.9% | $65,000 | 86.95% | $8,482 |
6000 - Capital Outlay | $0 | $5,000 | 0% | $10,000 | 0% | $10,000 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $7,416 | $29,995 | 24.72% | $59,990 | 12.36% | $52,574 |
Totals | $500,086 | $707,086 | 70.72% | $1,414,171 | 35.36% | $914,085 |
- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- Cuauhtemoc Avila
- Dr Edward D'Souza 4404884, Lead Academic Agent
- Kim Watson, Principal
- Nicole Albiso, Lead Fiscal Services Agent
Rialto 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 | $394,884 | $469,889 | 84.04% | $587,361 | 67.23% | $192,477 |
2000 - Non-Instructional Salaries | $74,253 | $116,000 | 64.01% | $145,000 | 51.21% | $70,747 |
3000 - Employee Benefits | $170,711 | $225,291 | 75.77% | $281,614 | 60.62% | $110,903 |
4000 - Supplies and Materials | $28,424 | $238,685 | 11.91% | $265,206 | 10.72% | $236,782 |
5000 - Other Operating Expenses and Services | $57,501 | $52,000 | 110.58% | $65,000 | 88.46% | $7,499 |
6000 - Capital Outlay | $0 | $9,000 | 0% | $10,000 | 0% | $10,000 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $24,633 | $47,992 | 51.33% | $59,990 | 41.06% | $35,357 |
Totals | $750,406 | $1,158,857 | 64.75% | $1,414,171 | 53.06% | $663,765 |
Summary of Activities:
Expenses moved to WIOA- Status
- Submitted
Rialto 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 | $437,071 | $587,361 | 74.41% | $587,361 | 74.41% | $150,290 |
2000 - Non-Instructional Salaries | $74,253 | $145,000 | 51.21% | $145,000 | 51.21% | $70,747 |
3000 - Employee Benefits | $182,257 | $281,614 | 64.72% | $281,614 | 64.72% | $99,357 |
4000 - Supplies and Materials | $31,575 | $265,206 | 11.91% | $265,206 | 11.91% | $233,631 |
5000 - Other Operating Expenses and Services | $57,501 | $65,000 | 88.46% | $65,000 | 88.46% | $7,499 |
6000 - Capital Outlay | $6,376 | $10,000 | 63.76% | $10,000 | 63.76% | $3,624 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $34,652 | $59,990 | 57.76% | $59,990 | 57.76% | $25,338 |
Totals | $823,685 | $1,414,171 | 58.25% | $1,414,171 | 58.25% | $590,486 |
- Status
- Unsubmitted
San Bernardino CCD
San Bernardino 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 | $72,436 | $50,715 | 142.83% | $338,102 | 21.42% | $265,666 |
2000 - Non-Instructional Salaries | $26,470 | $0 | 100% | $75,000 | 35.29% | $48,530 |
3000 - Employee Benefits | $31,880 | $18,000 | 177.11% | $120,000 | 26.57% | $88,120 |
4000 - Supplies and Materials | $0 | $150 | 0% | $1,000 | 0% | $1,000 |
5000 - Other Operating Expenses and Services | $137,425 | $162,440 | 84.6% | $1,082,934 | 12.69% | $945,509 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $3,900 | 0% | $26,000 | 0% | $26,000 |
Totals | $268,211 | $235,205 | 114.03% | $1,643,036 | 16.32% | $1,374,825 |
- Status
- Submitted
San Bernardino 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 | $144,871 | $101,431 | 142.83% | $338,102 | 42.85% | $193,231 |
2000 - Non-Instructional Salaries | $35,324 | $0 | 100% | $75,000 | 47.1% | $39,676 |
3000 - Employee Benefits | $59,383 | $36,000 | 164.95% | $120,000 | 49.49% | $60,617 |
4000 - Supplies and Materials | $0 | $300 | 0% | $1,000 | 0% | $1,000 |
5000 - Other Operating Expenses and Services | $143,141 | $324,880 | 44.06% | $1,082,934 | 13.22% | $939,793 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $13,000 | $7,800 | 166.67% | $26,000 | 50% | $13,000 |
Totals | $395,719 | $470,411 | 84.12% | $1,643,036 | 24.08% | $1,247,317 |
Corrective Action Plan
Due to the 2020-21 FY allocation fluctuations, the voting board opted to park funds with the fiscal agent and disburse as needed via the allocation amendment process.- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- Emma Diaz, Consortium Director
- Kevin Horan Crafton Hills College, President
San Bernardino 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 | $222,337 | $152,146 | 146.13% | $338,102 | 65.76% | $115,765 |
2000 - Non-Instructional Salaries | $52,344 | $0 | 100% | $75,000 | 69.79% | $22,656 |
3000 - Employee Benefits | $94,758 | $54,000 | 175.48% | $120,000 | 78.97% | $25,242 |
4000 - Supplies and Materials | $0 | $450 | 0% | $1,000 | 0% | $1,000 |
5000 - Other Operating Expenses and Services | $147,158 | $487,320 | 30.2% | $1,082,934 | 13.59% | $935,776 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $13,000 | $11,700 | 111.11% | $26,000 | 50% | $13,000 |
Totals | $529,597 | $705,616 | 75.05% | $1,643,036 | 32.23% | $1,113,439 |
Corrective Action Plan
The Fiscal Agent is holding some consortium funds for pan-consortium expenses that will be reflected in Q4.- Status
- Submitted
San Bernardino 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 | $222,337 | $202,861 | 109.6% | $338,102 | 65.76% | $115,765 |
2000 - Non-Instructional Salaries | $52,344 | $0 | 100% | $75,000 | 69.79% | $22,656 |
3000 - Employee Benefits | $94,758 | $72,000 | 131.61% | $120,000 | 78.97% | $25,242 |
4000 - Supplies and Materials | $0 | $600 | 0% | $1,000 | 0% | $1,000 |
5000 - Other Operating Expenses and Services | $147,158 | $649,760 | 22.65% | $1,082,934 | 13.59% | $935,776 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $13,000 | $15,600 | 83.33% | $26,000 | 50% | $13,000 |
Totals | $529,597 | $940,822 | 56.29% | $1,643,036 | 32.23% | $1,113,439 |
- Status
- Unsubmitted
San Bernardino City Unified
San Bernardino City 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 | $363,788 | $418,604 | 86.91% | $2,790,694 | 13.04% | $2,426,906 |
2000 - Non-Instructional Salaries | $311,010 | $194,665 | 159.77% | $1,297,767 | 23.97% | $986,757 |
3000 - Employee Benefits | $334,566 | $314,109 | 106.51% | $2,094,061 | 15.98% | $1,759,495 |
4000 - Supplies and Materials | $944 | $34,097 | 2.77% | $227,313 | 0.42% | $226,369 |
5000 - Other Operating Expenses and Services | $28,166 | $64,996 | 43.34% | $433,305 | 6.5% | $405,139 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $37,434 | 0% | $249,563 | 0% | $249,563 |
Totals | $1,038,474 | $1,063,905 | 97.61% | $7,092,703 | 14.64% | $6,054,229 |
Corrective Action Plan
We did not meet our target for the 4000, and 5000 due to delays in the purchasing process due to Covid.- Status
- Submitted
San Bernardino City 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 | $966,853 | $837,208 | 115.49% | $2,790,694 | 34.65% | $1,823,841 |
2000 - Non-Instructional Salaries | $616,536 | $389,330 | 158.36% | $1,297,767 | 47.51% | $681,231 |
3000 - Employee Benefits | $751,319 | $628,218 | 119.6% | $2,094,061 | 35.88% | $1,342,742 |
4000 - Supplies and Materials | $5,912 | $68,194 | 8.67% | $227,313 | 2.6% | $221,401 |
5000 - Other Operating Expenses and Services | $103,870 | $129,992 | 79.91% | $433,305 | 23.97% | $329,435 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $74,869 | 0% | $249,563 | 0% | $249,563 |
Totals | $2,444,490 | $2,127,811 | 114.88% | $7,092,703 | 34.46% | $4,648,213 |
- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- Leticia Villa, Principal
- Sandra Rodriguez Ed.D, Assistant Superintendent
San Bernardino City 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 | $1,536,940 | $1,255,812 | 122.39% | $2,790,694 | 55.07% | $1,253,754 |
2000 - Non-Instructional Salaries | $936,141 | $583,995 | 160.3% | $1,297,767 | 72.13% | $361,626 |
3000 - Employee Benefits | $1,165,494 | $942,327 | 123.68% | $2,094,061 | 55.66% | $928,567 |
4000 - Supplies and Materials | $64,727 | $102,291 | 63.28% | $227,313 | 28.47% | $162,586 |
5000 - Other Operating Expenses and Services | $131,765 | $194,987 | 67.58% | $433,305 | 30.41% | $301,540 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $112,303 | 0% | $249,563 | 0% | $249,563 |
Totals | $3,835,067 | $3,191,716 | 120.16% | $7,092,703 | 54.07% | $3,257,636 |
- Status
- Submitted
San Bernardino City 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 | $2,320,613 | $1,674,416 | 138.59% | $2,790,694 | 83.16% | $470,081 |
2000 - Non-Instructional Salaries | $1,295,396 | $778,660 | 166.36% | $1,297,767 | 99.82% | $2,371 |
3000 - Employee Benefits | $1,687,195 | $1,256,437 | 134.28% | $2,094,061 | 80.57% | $406,866 |
4000 - Supplies and Materials | $139,289 | $136,388 | 102.13% | $227,313 | 61.28% | $88,024 |
5000 - Other Operating Expenses and Services | $230,727 | $259,983 | 88.75% | $433,305 | 53.25% | $202,578 |
6000 - Capital Outlay | $0 | $0 | 100% | $0 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $207,425 | $149,738 | 138.53% | $249,563 | 83.12% | $42,138 |
Totals | $5,880,645 | $4,255,622 | 138.19% | $7,092,703 | 82.91% | $1,212,058 |
I certify that our agency did not exceed the allowed indirect rate as directed in the Adult Education Program Guidance: Yes
- Status
- Submitted
San Bernardino Co. Office of Education
San Bernardino 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 | $14,063 | $16,607 | 84.68% | $110,714 | 12.7% | $96,651 |
2000 - Non-Instructional Salaries | $4,424 | $2,701 | 163.79% | $18,007 | 24.57% | $13,583 |
3000 - Employee Benefits | $7,845 | $11,675 | 67.19% | $55,597 | 14.11% | $47,752 |
4000 - Supplies and Materials | $0 | $4,739 | 0% | $31,593 | 0% | $31,593 |
5000 - Other Operating Expenses and Services | $1,042 | $5,794 | 17.98% | $38,625 | 2.7% | $37,583 |
6000 - Capital Outlay | $0 | $0 | 100% | $55,325 | 0% | $55,325 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $2,322 | 0% | $15,480 | 0% | $15,480 |
Totals | $27,374 | $43,838 | 62.44% | $325,341 | 8.41% | $297,967 |
Corrective Action Plan
Classes/Activities have declined due to COVID-19- Status
- Submitted
San Bernardino 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 | $35,157 | $33,214 | 105.85% | $110,714 | 31.75% | $75,557 |
2000 - Non-Instructional Salaries | $8,849 | $5,402 | 163.81% | $18,007 | 49.14% | $9,158 |
3000 - Employee Benefits | $18,533 | $13,899 | 133.34% | $55,597 | 33.33% | $37,064 |
4000 - Supplies and Materials | $0 | $9,478 | 0% | $31,593 | 0% | $31,593 |
5000 - Other Operating Expenses and Services | $1,092 | $11,588 | 9.42% | $38,625 | 2.83% | $37,533 |
6000 - Capital Outlay | $0 | $0 | 100% | $55,325 | 0% | $55,325 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $0 | $4,644 | 0% | $15,480 | 0% | $15,480 |
Totals | $63,631 | $78,225 | 81.34% | $325,341 | 19.56% | $261,710 |
Corrective Action Plan
Classes/Activities have declined due to COVID-19- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- Cindy Prentice, Program Manager
- Carol Tsushima Ed.D, Administrator, Alliance for Education
- Arturo Chavez, Data Collection Analyst
San Bernardino 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 | $56,251 | $49,821 | 112.91% | $110,714 | 50.81% | $54,463 |
2000 - Non-Instructional Salaries | $13,273 | $8,103 | 163.8% | $18,007 | 73.71% | $4,734 |
3000 - Employee Benefits | $32,068 | $14,455 | 221.84% | $55,597 | 57.68% | $23,529 |
4000 - Supplies and Materials | $12,677 | $14,217 | 89.17% | $31,593 | 40.13% | $18,916 |
5000 - Other Operating Expenses and Services | $21,418 | $17,381 | 123.22% | $38,625 | 55.45% | $17,207 |
6000 - Capital Outlay | $55,325 | $24,896 | 222.22% | $55,325 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $9,295 | $6,966 | 133.43% | $15,480 | 60.05% | $6,185 |
Totals | $200,307 | $135,840 | 147.46% | $325,341 | 61.57% | $125,034 |
- Status
- Submitted
San Bernardino 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 | $93,929 | $66,428 | 141.4% | $110,714 | 84.84% | $16,785 |
2000 - Non-Instructional Salaries | $18,007 | $10,804 | 166.67% | $18,007 | 100% | $0 |
3000 - Employee Benefits | $46,296 | $15,011 | 308.41% | $55,597 | 83.27% | $9,301 |
4000 - Supplies and Materials | $12,677 | $18,956 | 66.88% | $31,593 | 40.13% | $18,916 |
5000 - Other Operating Expenses and Services | $21,909 | $23,175 | 94.54% | $38,625 | 56.72% | $16,716 |
6000 - Capital Outlay | $55,325 | $33,195 | 166.67% | $55,325 | 100% | $0 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $9,295 | $9,288 | 100.08% | $15,480 | 60.05% | $6,185 |
Totals | $257,438 | $176,858 | 145.56% | $325,341 | 79.13% | $67,903 |
I certify that our agency did not exceed the allowed indirect rate as directed in the Adult Education Program Guidance: Yes
- Status
- Submitted
Yucaipa-Calimesa Joint Unified
Yucaipa-Calimesa Joint 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 | $66,860 | $49,863 | 134.09% | $332,421 | 20.11% | $265,561 |
2000 - Non-Instructional Salaries | $16,255 | $13,500 | 120.41% | $90,000 | 18.06% | $73,745 |
3000 - Employee Benefits | $26,261 | $22,016 | 119.28% | $146,775 | 17.89% | $120,514 |
4000 - Supplies and Materials | $841 | $22,464 | 3.74% | $149,762 | 0.56% | $148,921 |
5000 - Other Operating Expenses and Services | $1,384 | $29,036 | 4.77% | $193,574 | 0.71% | $192,190 |
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 | $111,601 | $136,880 | 81.53% | $912,532 | 12.23% | $800,931 |
Corrective Action Plan
We did not spend our budgeted amount in the 5000 due to delays in our purchasing department when renewing annual software licenses and will address this prior to the end of the third quarter. Due to changes in classes due to COVID, we have delayed purchase of classroom materials (4000) to learn what teachers will need as they change how they meet the needs of their students.- Status
- Submitted
Yucaipa-Calimesa Joint 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 | $143,553 | $99,726 | 143.95% | $332,421 | 43.18% | $188,868 |
2000 - Non-Instructional Salaries | $36,089 | $27,000 | 133.66% | $90,000 | 40.1% | $53,911 |
3000 - Employee Benefits | $53,558 | $44,033 | 121.63% | $146,775 | 36.49% | $93,217 |
4000 - Supplies and Materials | $8,834 | $44,929 | 19.66% | $149,762 | 5.9% | $140,928 |
5000 - Other Operating Expenses and Services | $7,594 | $58,072 | 13.08% | $193,574 | 3.92% | $185,980 |
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 | $249,628 | $273,760 | 91.19% | $912,532 | 27.36% | $662,904 |
Corrective Action Plan
There 2 factors that has impacted our planned budget spending in the 4000 and 5000 categories. #1 We transitioned to 100% distance learning due to COVID and have not been using the projected amount of supplies and materials (ex. our construction CTE course projected cost is $60,000 and has placed on hold temporarily). #2 Due to staff at both the school site and district working remotely, the timeline for processing orders is extended causing delays in orders and expenditures that were planned as part of the budget in August.- Status
- Submitted
Allocation Year Closeout: 2018-19
- I have reviewed the financial reports for my agency and confirm that all funds for this allocation year have been spent.
- 2018-19 Reverted Funds:
- $0
- 2018-19 Status
- Closed
- Submitting Authority
- Cali Binks
- Dana Carter, Principal
- Amber Tavis, Fiscal Services Coordinator
Yucaipa-Calimesa Joint 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 | $211,740 | $149,589 | 141.55% | $332,421 | 63.7% | $120,681 |
2000 - Non-Instructional Salaries | $56,094 | $40,500 | 138.5% | $90,000 | 62.33% | $33,906 |
3000 - Employee Benefits | $79,521 | $66,049 | 120.4% | $146,775 | 54.18% | $67,254 |
4000 - Supplies and Materials | $23,091 | $67,393 | 34.26% | $149,762 | 15.42% | $126,671 |
5000 - Other Operating Expenses and Services | $11,999 | $87,108 | 13.77% | $193,574 | 6.2% | $181,575 |
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 | $382,445 | $410,639 | 93.13% | $912,532 | 41.91% | $530,087 |
Corrective Action Plan
We are not able to run our CTE course due to COVID-19 causing our spending in the 4000 and 5000 categories to be below our projected budget amount.- Status
- Submitted
Yucaipa-Calimesa Joint 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 | $298,764 | $199,453 | 149.79% | $332,421 | 89.88% | $33,657 |
2000 - Non-Instructional Salaries | $79,206 | $54,000 | 146.68% | $90,000 | 88.01% | $10,794 |
3000 - Employee Benefits | $113,254 | $88,065 | 128.6% | $146,775 | 77.16% | $33,521 |
4000 - Supplies and Materials | $25,067 | $89,857 | 27.9% | $149,762 | 16.74% | $124,695 |
5000 - Other Operating Expenses and Services | $11,999 | $116,144 | 10.33% | $193,574 | 6.2% | $181,575 |
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 | $528,290 | $547,519 | 96.49% | $912,532 | 57.89% | $384,242 |
Corrective Action Plan
4000 - Due to COVID issues we were not able to expend our projected amount of funds during the fiscal year regarding supplies. These funds will be rolled over and used to purchase supplies and instructional materials during the 21-22 school year. 5000 - Our CTE class that is funded out of this category was suspended for the entire year due to COVID issues. We have added sections for the 21-22 year to use the funding as it was intended (for our CTE students and classes) during the 2021-2022 school year. The cost of PD events was much lower than anticipated due to cancellations or switching to virtual platforms causing the expenditures to be lower than anticipated. With new staff onboarding in 2021-2022 these funds will be allocated their PD as well.- Status
- Unsubmitted
2021 © California Community Colleges
NOVA Site Version: 4.37.1