CAEP Consortium Fiscal Reporting 55 Santa Clarita Valley Adult Education Consortium
Year: 2020-21
CAEP Consortium Fiscal Reporting 55 Santa Clarita Valley Adult Education Consortium
2020-21 Fiscal Year
Fiscal Report Submittal Status
Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | |
---|---|---|---|---|
Santa Clarita CCD | Submitted | Not Submitted | Not Submitted | Not Submitted |
William S. Hart Union High | Submitted | Not Submitted | Not Submitted | Not Submitted |
Santa Clarita CCD
Santa Clarita 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 | $18,865 | $15,823 | 119.22% | $105,488 | 17.88% | $86,623 |
2000 - Non-Instructional Salaries | $27,340 | $28,147 | 97.13% | $187,648 | 14.57% | $160,308 |
3000 - Employee Benefits | $9,204 | $13,354 | 68.92% | $89,027 | 10.34% | $79,823 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $15,374 | $46,003 | 33.42% | $306,686 | 5.01% | $291,312 |
6000 - Capital Outlay | $0 | $791 | 0% | $3,165 | 0% | $3,165 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $3,539 | $5,190 | 68.19% | $34,600 | 10.23% | $31,061 |
Totals | $74,322 | $109,309 | 67.99% | $726,614 | 10.23% | $652,292 |
Corrective Action Plan
Due to COVID-19, several pending programs had to be re-imagined to provide instruction in an online format for non-credit students. Upcoming advances in professional development, job development, OER options, to name a few, will bring us to the target goals.- Status
- Submitted
Santa Clarita 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 | $18,865 | $31,646 | 59.61% | $105,488 | 17.88% | $86,623 |
2000 - Non-Instructional Salaries | $27,340 | $56,294 | 48.57% | $187,648 | 14.57% | $160,308 |
3000 - Employee Benefits | $9,204 | $26,708 | 34.46% | $89,027 | 10.34% | $79,823 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $15,374 | $92,006 | 16.71% | $306,686 | 5.01% | $291,312 |
6000 - Capital Outlay | $0 | $791 | 0% | $3,165 | 0% | $3,165 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $3,539 | $10,380 | 34.09% | $34,600 | 10.23% | $31,061 |
Totals | $74,322 | $217,826 | 34.12% | $726,614 | 10.23% | $652,292 |
- Status
- Unsubmitted
Santa Clarita 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 | $18,865 | $47,470 | 39.74% | $105,488 | 17.88% | $86,623 |
2000 - Non-Instructional Salaries | $27,340 | $84,442 | 32.38% | $187,648 | 14.57% | $160,308 |
3000 - Employee Benefits | $9,204 | $40,062 | 22.97% | $89,027 | 10.34% | $79,823 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $15,374 | $138,009 | 11.14% | $306,686 | 5.01% | $291,312 |
6000 - Capital Outlay | $0 | $791 | 0% | $3,165 | 0% | $3,165 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $3,539 | $15,570 | 22.73% | $34,600 | 10.23% | $31,061 |
Totals | $74,322 | $326,343 | 22.77% | $726,614 | 10.23% | $652,292 |
- Status
- Unsubmitted
Santa Clarita 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 | $18,865 | $63,293 | 29.81% | $105,488 | 17.88% | $86,623 |
2000 - Non-Instructional Salaries | $27,340 | $112,589 | 24.28% | $187,648 | 14.57% | $160,308 |
3000 - Employee Benefits | $9,204 | $53,416 | 17.23% | $89,027 | 10.34% | $79,823 |
4000 - Supplies and Materials | $0 | $0 | 100% | $0 | 100% | $0 |
5000 - Other Operating Expenses and Services | $15,374 | $184,012 | 8.35% | $306,686 | 5.01% | $291,312 |
6000 - Capital Outlay | $0 | $791 | 0% | $3,165 | 0% | $3,165 |
7000 - Other Outgo | $0 | $0 | 100% | $0 | 100% | $0 |
Indirect Costs | $3,539 | $20,760 | 17.05% | $34,600 | 10.23% | $31,061 |
Totals | $74,322 | $434,861 | 17.09% | $726,614 | 10.23% | $652,292 |
- Status
- Unsubmitted
William S. Hart Union High
William S. Hart 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 | $44,590 | $152,722 | 29.2% | $610,889 | 7.3% | $566,299 |
2000 - Non-Instructional Salaries | $14,519 | $44,435 | 32.67% | $177,741 | 8.17% | $163,222 |
3000 - Employee Benefits | $14,519 | $60,418 | 24.03% | $241,672 | 6.01% | $227,153 |
4000 - Supplies and Materials | $3,033 | $19,163 | 15.83% | $76,650 | 3.96% | $73,617 |
5000 - Other Operating Expenses and Services | $20,635 | $31,121 | 66.31% | $124,483 | 16.58% | $103,848 |
6000 - Capital Outlay | $0 | $5,000 | 0% | $20,000 | 0% | $20,000 |
7000 - Other Outgo | $0 | $10,000 | 0% | $40,000 | 0% | $40,000 |
Indirect Costs | $0 | $15,393 | 0% | $61,571 | 0% | $61,571 |
Totals | $97,296 | $338,252 | 28.76% | $1,353,006 | 7.19% | $1,255,710 |
Corrective Action Plan
Due to COVID-19, several pending programs had to be re-imagined to provide instruction in an online format for non-credit students. Upcoming advances in professional development, job development, OER options, to name a few, will bring us to the target goals.- Status
- Submitted
William S. Hart 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 | $44,590 | $152,722 | 29.2% | $610,889 | 7.3% | $566,299 |
2000 - Non-Instructional Salaries | $14,519 | $44,435 | 32.67% | $177,741 | 8.17% | $163,222 |
3000 - Employee Benefits | $14,519 | $60,418 | 24.03% | $241,672 | 6.01% | $227,153 |
4000 - Supplies and Materials | $3,033 | $19,163 | 15.83% | $76,650 | 3.96% | $73,617 |
5000 - Other Operating Expenses and Services | $20,635 | $31,121 | 66.31% | $124,483 | 16.58% | $103,848 |
6000 - Capital Outlay | $0 | $5,000 | 0% | $20,000 | 0% | $20,000 |
7000 - Other Outgo | $0 | $10,000 | 0% | $40,000 | 0% | $40,000 |
Indirect Costs | $0 | $15,393 | 0% | $61,571 | 0% | $61,571 |
Totals | $97,296 | $338,252 | 28.76% | $1,353,006 | 7.19% | $1,255,710 |
- Status
- Unsubmitted
William S. Hart 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 | $44,590 | $152,722 | 29.2% | $610,889 | 7.3% | $566,299 |
2000 - Non-Instructional Salaries | $14,519 | $44,435 | 32.67% | $177,741 | 8.17% | $163,222 |
3000 - Employee Benefits | $14,519 | $60,418 | 24.03% | $241,672 | 6.01% | $227,153 |
4000 - Supplies and Materials | $3,033 | $19,163 | 15.83% | $76,650 | 3.96% | $73,617 |
5000 - Other Operating Expenses and Services | $20,635 | $31,121 | 66.31% | $124,483 | 16.58% | $103,848 |
6000 - Capital Outlay | $0 | $5,000 | 0% | $20,000 | 0% | $20,000 |
7000 - Other Outgo | $0 | $10,000 | 0% | $40,000 | 0% | $40,000 |
Indirect Costs | $0 | $15,393 | 0% | $61,571 | 0% | $61,571 |
Totals | $97,296 | $338,252 | 28.76% | $1,353,006 | 7.19% | $1,255,710 |
- Status
- Unsubmitted
William S. Hart 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 | $44,590 | $152,722 | 29.2% | $610,889 | 7.3% | $566,299 |
2000 - Non-Instructional Salaries | $14,519 | $44,435 | 32.67% | $177,741 | 8.17% | $163,222 |
3000 - Employee Benefits | $14,519 | $60,418 | 24.03% | $241,672 | 6.01% | $227,153 |
4000 - Supplies and Materials | $3,033 | $19,163 | 15.83% | $76,650 | 3.96% | $73,617 |
5000 - Other Operating Expenses and Services | $20,635 | $31,121 | 66.31% | $124,483 | 16.58% | $103,848 |
6000 - Capital Outlay | $0 | $5,000 | 0% | $20,000 | 0% | $20,000 |
7000 - Other Outgo | $0 | $10,000 | 0% | $40,000 | 0% | $40,000 |
Indirect Costs | $0 | $15,393 | 0% | $61,571 | 0% | $61,571 |
Totals | $97,296 | $338,252 | 28.76% | $1,353,006 | 7.19% | $1,255,710 |
- Status
- Unsubmitted
2020 © California Community Colleges
NOVA Site Version: 4.26.7-13-g2cc81e8e0