Produced: Apr 12, 2024, 06:16 PM UTC - By Brian Wright
Calaveras Co. Office of Education
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $23,622 | 116.67% | $47,244 | 58.34% | $19,684 | |
2000 - Non-Instructional Salaries | $3,245 | 116.67% | $6,490 | 58.34% | $2,704 | |
3000 - Employee Benefits | $9,889 | 116.53% | $19,777 | 58.26% | $8,254 | |
4000 - Supplies and Materials | $7,679 | 92.48% | $15,357 | 46.24% | $8,256 | |
5000 - Other Operating Expenses and Services | $10,677 | 31.9% | $21,354 | 15.95% | $17,948 | |
6000 - Capital Outlay | $0 | 100% | $0 | 100% | $0 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $2,754 | 96.91% | $5,508 | 48.46% | $2,839 | |
Totals | $56,045 | $57,865 | 96.85% | $115,730 | 48.43% | $59,685 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $68,165 | $8,480 | $59,685 | 87.56% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
Lincoln Unified
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $23,750 | 158.31% | $95,000 | 39.58% | $57,401 | |
2000 - Non-Instructional Salaries | $0 | 100% | $0 | 100% | $0 | |
3000 - Employee Benefits | $2,500 | 508.72% | $10,000 | 127.18% | ||
4000 - Supplies and Materials | $3,250 | 80.49% | $13,000 | 20.12% | $10,384 | |
5000 - Other Operating Expenses and Services | $0 | 100% | $0 | 100% | ||
6000 - Capital Outlay | $0 | 100% | $0 | 100% | $0 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $742 | 407.01% | $2,966 | 101.75% | ||
Totals | $63,386 | $30,242 | 209.6% | $120,966 | 52.4% | $57,580 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $120,966 | $63,386 | $57,580 | 47.6% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
Lodi Unified
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $189,570 | 193.34% | $631,900 | 58% | $265,393 | |
2000 - Non-Instructional Salaries | $133,059 | 145.15% | $443,529 | 43.54% | $250,400 | |
3000 - Employee Benefits | $136,127 | 156.79% | $453,757 | 47.04% | $240,319 | |
4000 - Supplies and Materials | $15,579 | 226.57% | $51,930 | 67.97% | $16,633 | |
5000 - Other Operating Expenses and Services | $28,140 | 320.84% | $93,799 | 96.25% | $3,515 | |
6000 - Capital Outlay | $200,778 | 0% | $669,261 | 0% | $669,261 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $25,124 | 178.85% | $83,746 | 53.65% | $38,813 | |
Totals | $943,588 | $728,377 | 129.55% | $2,427,922 | 38.86% | $1,484,334 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $2,427,922 | $943,588 | $1,484,334 | 61.14% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
Manteca Unified
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $123,923 | 235.73% | $413,077 | 70.72% | $120,956 | |
2000 - Non-Instructional Salaries | $140,412 | 155.6% | $468,040 | 46.68% | $249,552 | |
3000 - Employee Benefits | $121,961 | 116.71% | $406,537 | 35.01% | $264,200 | |
4000 - Supplies and Materials | $109,601 | 67% | $365,338 | 20.1% | $291,906 | |
5000 - Other Operating Expenses and Services | $22,500 | 219.08% | $75,000 | 65.72% | $25,707 | |
6000 - Capital Outlay | $0 | 100% | $0 | 100% | $0 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $24,375 | 161.97% | $81,250 | 48.59% | $41,771 | |
Totals | $815,150 | $542,773 | 150.18% | $1,809,242 | 45.05% | $994,092 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $1,821,849 | $815,150 | $1,006,699 | 55.26% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
River Delta Joint Unified
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $32,560 | 33.85% | $59,200 | 18.62% | $48,179 | |
2000 - Non-Instructional Salaries | $12,650 | 68.23% | $23,000 | 37.53% | $14,369 | |
3000 - Employee Benefits | $14,850 | 46.79% | $27,000 | 25.74% | $20,051 | |
4000 - Supplies and Materials | $6,050 | 3.47% | $11,000 | 1.91% | $10,790 | |
5000 - Other Operating Expenses and Services | $9,805 | 98.38% | $17,828 | 54.11% | $8,181 | |
6000 - Capital Outlay | $11,000 | 0% | $20,000 | 0% | $20,000 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $4,345 | 47.25% | $7,900 | 25.99% | $5,847 | |
Totals | $38,511 | $91,260 | 42.2% | $165,928 | $127,417 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $105,660 | -$21,757 | $105,660 | 100% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
San Joaquin Co. Office of Education
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $11,942 | 0% | $23,883 | 0% | $23,883 | |
2000 - Non-Instructional Salaries | $0 | 100% | $0 | 100% | $0 | |
3000 - Employee Benefits | $4,500 | 0% | $9,000 | 0% | $9,000 | |
4000 - Supplies and Materials | $4,667 | 205.14% | $9,334 | 102.57% | ||
5000 - Other Operating Expenses and Services | $8,897 | 169.21% | $17,794 | 84.61% | $2,739 | |
6000 - Capital Outlay | $2,534 | 200% | $5,068 | 100% | $0 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $1,501 | 82.04% | $3,001 | 41.02% | $1,770 | |
Totals | $30,928 | $34,040 | 90.86% | $68,080 | 45.43% | $37,152 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $68,165 | $30,928 | $37,237 | 54.63% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
San Joaquin Delta CCD
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $60,263 | 33.41% | $120,525 | 16.71% | $100,390 | |
2000 - Non-Instructional Salaries | $100,283 | 99.38% | $200,565 | 49.69% | $100,900 | |
3000 - Employee Benefits | $59,268 | 69.16% | $118,536 | 34.58% | $77,549 | |
4000 - Supplies and Materials | $5,000 | 73.74% | $10,000 | 36.87% | $6,313 | |
5000 - Other Operating Expenses and Services | $9,185 | 1,467.58% | $18,370 | 733.79% | ||
6000 - Capital Outlay | $0 | 100% | $0 | 100% | $0 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $11,700 | 127.9% | $23,400 | 63.95% | $8,436 | |
Totals | $314,235 | $245,698 | 127.89% | $491,396 | 63.95% | $177,161 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $367,157 | $189,996 | $177,161 | 48.25% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
Stockton Unified
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $1,073,565 | 99.12% | $2,147,129 | 49.56% | $1,083,059 | |
2000 - Non-Instructional Salaries | $225,355 | 102.71% | $450,710 | 51.36% | $219,247 | |
3000 - Employee Benefits | $613,945 | 99.23% | $1,227,890 | 49.61% | $618,701 | |
4000 - Supplies and Materials | $60,490 | 3.24% | $120,980 | 1.62% | $119,018 | |
5000 - Other Operating Expenses and Services | $171,461 | 97.86% | $342,921 | 48.93% | $175,128 | |
6000 - Capital Outlay | $0 | 100% | $0 | 100% | $0 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $106,250 | 97.62% | $212,500 | 48.81% | $108,776 | |
Totals | $2,178,201 | $2,251,065 | 96.76% | $4,502,130 | 48.38% | $2,323,929 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $4,138,580 | $1,814,651 | $2,323,929 | 56.15% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0
Tracy Joint Unified
2023-24 Q2
Object Code | Year to Date (YTD) Expenditure | YTD Forecast | % Expended of YTD Forecast | Project Budget | % Expended of Project Budget | Budget Remaining |
---|---|---|---|---|---|---|
1000 - Instructional Salaries | $359,792 | 83.52% | $719,584 | 41.76% | $419,086 | |
2000 - Non-Instructional Salaries | $104,672 | 81.16% | $209,343 | 40.58% | $124,387 | |
3000 - Employee Benefits | $156,514 | 80.37% | $313,028 | 40.19% | $187,230 | |
4000 - Supplies and Materials | $154,827 | 23.16% | $309,654 | 11.58% | $273,802 | |
5000 - Other Operating Expenses and Services | $18,750 | 54.24% | $37,500 | 27.12% | $27,330 | |
6000 - Capital Outlay | $0 | 100% | $0 | 100% | $0 | |
7000 - Other Outgo | $0 | 100% | $0 | 100% | $0 | |
Indirect Costs | $32,180 | 70.14% | $64,359 | 35.07% | $41,789 | |
Totals | $579,844 | $826,734 | 70.14% | $1,653,468 | 35.07% | $1,073,624 |
- Description
- The Member Carryover Compliance Status table shows how the member's spending is tracking against the allocations for the displayed fiscal year(s) based on expenditures entered as of the time of viewing.
- Expenditures
- A negative value indicates that current fiscal year spending has not begun, as there are still unused funds from previous fiscal years.
- Carryover Amount & Carryover %
- If current fiscal year spending has not yet begun (a negative Expenditures amount), Carryover Amount will remain equal to Allocation and Carryover % will remain 100%.
Fiscal Year | Allocation | Expenditures | Carryover Amount | Carryover % | Carryover Threshold % | Locked |
---|---|---|---|---|---|---|
2023-24 | $1,143,856 | $70,232 | $1,073,624 | 93.86% | N/A | - |
Allocation Year 2021-22 Closeout
I have reviewed the fiscal reports for my agency and confirmed that all funds for this allocation year have been spent.
- 2021-22 Reverted Funds:
- $0