F1Book1 - Jefferson Union High School District / Homepage...Jefferson Union High San Mateo County...
Transcript of F1Book1 - Jefferson Union High School District / Homepage...Jefferson Union High San Mateo County...
-
Jefferson Union HighSan Mateo County
July 1 BudgetTABLE OF CONTENTS 41 68924 0000000
Form TC
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: tc (Rev 03/03/2014) Page 1 of 2 Printed: 7/10/2015 9:48 AM
G = General Ledger Data; S = Supplemental Data
Data Supplied For:Form Description 2014-15
EstimatedActuals
2015-16Budget
01 General Fund/County School Service Fund GS GS
09 Charter Schools Special Revenue Fund
10 Special Education Pass-Through Fund
11 Adult Education Fund G G
12 Child Development Fund
13 Cafeteria Special Revenue Fund G G
14 Deferred Maintenance Fund
15 Pupil Transportation Equipment Fund
17 Special Reserve Fund for Other Than Capital Outlay Projects G G
18 School Bus Emissions Reduction Fund
19 Foundation Special Revenue Fund
20 Special Reserve Fund for Postemployment Benefits
21 Building Fund G G
25 Capital Facilities Fund G G
30 State School Building Lease-Purchase Fund
35 County School Facilities Fund G G
40 Special Reserve Fund for Capital Outlay Projects
49 Capital Project Fund for Blended Component Units
51 Bond Interest and Redemption Fund G G
52 Debt Service Fund for Blended Component Units
53 Tax Override Fund
56 Debt Service Fund
57 Foundation Permanent Fund
61 Cafeteria Enterprise Fund
62 Charter Schools Enterprise Fund
63 Other Enterprise Fund
66 Warehouse Revolving Fund
67 Self-Insurance Fund
71 Retiree Benefit Fund
73 Foundation Private-Purpose Trust Fund
76 Warrant/Pass-Through Fund
95 Student Body Fund
76A Changes in Assets and Liabilities (Warrant/Pass-Through)
95A Changes in Assets and Liabilities (Student Body)
A Average Daily Attendance S S
ASSET Schedule of Capital Assets
CASH Cashflow Worksheet S
CB Budget Certification S
CC Workers' Compensation Certification S
CEA Current Expense Formula/Minimum Classroom Comp. - Actuals G
CEB Current Expense Formula/Minimum Classroom Comp. - Budget G
CHG Change Order Form
DEBT Schedule of Long-Term Liabilities
ICR Indirect Cost Rate Worksheet G
L Lottery Report G
MYP Multiyear Projections - General Fund GS
-
Jefferson Union HighSan Mateo County
July 1 BudgetTABLE OF CONTENTS 41 68924 0000000
Form TC
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: tc (Rev 03/03/2014) Page 2 of 2 Printed: 7/10/2015 9:48 AM
G = General Ledger Data; S = Supplemental Data
Data Supplied For:Form Description 2014-15
EstimatedActuals
2015-16Budget
NCMOE No Child Left Behind Maintenance of Effort G
SEA Special Education Revenue Allocations
SEAS Special Education Revenue Allocations Setup (SELPA Selection)
SIAA Summary of Interfund Activities - Actuals G
SIAB Summary of Interfund Activities - Budget G
01CS Criteria and Standards Review GS GS
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 1 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
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) LCFF Sources 8010-8099 37,556,799.00 2,118,400.00 39,675,199.00 40,031,620.00 2,165,005.00 42,196,625.00 6.4%
2) Federal Revenue 8100-8299 11,729.00 1,365,456.73 1,377,185.73 0.00 1,402,216.00 1,402,216.00 1.8%
3) Other State Revenue 8300-8599 1,130,435.30 315,548.00 1,445,983.30 3,631,801.00 316,752.00 3,948,553.00 173.1%
4) Other Local Revenue 8600-8799 2,843,000.00 3,346,471.17 6,189,471.17 2,936,256.00 3,035,371.00 5,971,627.00 -3.5%
5) TOTAL, REVENUES 41,541,963.30 7,145,875.90 48,687,839.20 46,599,677.00 6,919,344.00 53,519,021.00 9.9%
B. EXPENDITURES
1) Certificated Salaries 1000-1999 16,914,107.51 3,704,969.89 20,619,077.40 17,045,204.00 3,551,673.00 20,596,877.00 -0.1%
2) Classified Salaries 2000-2999 5,480,280.00 2,326,361.47 7,806,641.47 5,415,899.00 2,361,973.00 7,777,872.00 -0.4%
3) Employee Benefits 3000-3999 8,381,913.00 2,016,871.43 10,398,784.43 8,770,659.00 2,081,690.00 10,852,349.00 4.4%
4) Books and Supplies 4000-4999 3,211,286.71 2,457,343.70 5,668,630.41 3,178,474.00 1,055,896.00 4,234,370.00 -25.3%
5) Services and Other Operating Expenditures 5000-5999 3,459,227.19 3,201,942.32 6,661,169.51 3,446,486.00 3,099,780.00 6,546,266.00 -1.7%
6) Capital Outlay 6000-6999 254,193.00 0.00 254,193.00 0.00 0.00 0.00 -100.0%
7) Other Outgo (excluding Transfers of Indirect 7100-7299
Costs) 7400-7499 64,040.00 1,974,946.88 2,038,986.88 66,273.00 1,950,000.00 2,016,273.00 -1.1%
8) Other Outgo - Transfers of Indirect Costs 7300-7399 (281,203.00) 274,900.00 (6,303.00) (276,921.00) 276,921.00 0.00 -100.0%
9) TOTAL, EXPENDITURES 37,483,844.41 15,957,335.69 53,441,180.10 37,646,074.00 14,377,933.00 52,024,007.00 -2.7%
C. EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES BEFORE OTHER
FINANCING SOURCES AND USES (A5 - B9) 4,058,118.89 (8,811,459.79) (4,753,340.90) 8,953,603.00 (7,458,589.00) 1,495,014.00 -131.5%
D. OTHER FINANCING SOURCES/USES
1) Interfund Transfers
a) Transfers In 8900-8929 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
b) Transfers Out 7600-7629 1,150,000.00 0.00 1,150,000.00 1,175,000.00 0.00 1,175,000.00 2.2%
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 (6,835,996.41) 6,835,996.41 0.00 (7,458,589.00) 7,458,589.00 0.00 0.0%
4) TOTAL, OTHER FINANCING SOURCES/USES (7,985,996.41) 6,835,996.41 (1,150,000.00) (8,633,589.00) 7,458,589.00 (1,175,000.00) 2.2%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 2 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
E. NET INCREASE (DECREASE) IN FUND
BALANCE (C + D4) (3,927,877.52) (1,975,463.38) (5,903,340.90) 320,014.00 0.00 320,014.00 -105.4%
F. FUND BALANCE, RESERVES
1) Beginning Fund Balance
a) As of July 1 - Unaudited 9791 6,330,860.61 1,975,463.38 8,306,323.99 2,402,983.09 0.00 2,402,983.09 -71.1%
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) 6,330,860.61 1,975,463.38 8,306,323.99 2,402,983.09 0.00 2,402,983.09 -71.1%
d) Other Restatements 9795 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
e) Adjusted Beginning Balance (F1c + F1d) 6,330,860.61 1,975,463.38 8,306,323.99 2,402,983.09 0.00 2,402,983.09 -71.1%
2) Ending Balance, June 30 (E + F1e) 2,402,983.09 0.00 2,402,983.09 2,722,997.09 0.00 2,722,997.09 13.3%
Components of Ending Fund Balance
a) Nonspendable
Revolving Cash 9711 4,000.00 0.00 4,000.00 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 0.00 0.00 0.00 0.00 0.00 0.0%
c) Committed
Stabilization Arrangements 9750 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Other Commitments 9760 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
d) Assigned
Other Assignments 9780 67,263.23 0.00 67,263.23 67,263.23 0.00 67,263.23 0.0%
e) Unassigned/unappropriated
Reserve for Economic Uncertainties 9789 1,654,075.00 0.00 1,654,075.00 1,513,193.00 0.00 1,513,193.00 -8.5%
Unassigned/Unappropriated Amount 9790 677,644.86 0.00 677,644.86 1,142,540.86 0.00 1,142,540.86 68.6%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 3 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
G. ASSETS
1) Cash
a) in County Treasury 9110 0.00 0.00 0.00
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 0.00 0.00 0.00
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 0.00 0.00 0.00
4) Due from Grantor Government 9290 0.00 0.00 0.00
5) Due from Other Funds 9310 0.00 0.00 0.00
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 0.00 0.00 0.00
H. DEFERRED OUTFLOWS OF RESOURCES
1) Deferred Outflows of Resources 9490 0.00 0.00 0.00
2) TOTAL, DEFERRED OUTFLOWS 0.00 0.00 0.00
I. LIABILITIES
1) Accounts Payable 9500 0.00 0.00 0.00
2) Due to Grantor Governments 9590 0.00 0.00 0.00
3) Due to Other Funds 9610 0.00 0.00 0.00
4) Current Loans 9640 0.00 0.00 0.00
5) Unearned Revenue 9650 0.00 0.00 0.00
6) TOTAL, LIABILITIES 0.00 0.00 0.00
J. DEFERRED INFLOWS OF RESOURCES
1) Deferred Inflows of Resources 9690 0.00 0.00 0.00
2) TOTAL, DEFERRED INFLOWS 0.00 0.00 0.00
K. FUND EQUITY
Ending Fund Balance, June 30
(G9 + H2) - (I6 + J2) 0.00 0.00 0.00
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 4 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
LCFF SOURCES
Principal Apportionment
State Aid - Current Year 8011 2,752,472.00 0.00 2,752,472.00 4,868,488.00 0.00 4,868,488.00 76.9%
Education Protection Account State Aid - Current Year 8012 916,180.00 0.00 916,180.00 917,088.00 0.00 917,088.00 0.1%
State Aid - Prior Years 8019 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Tax Relief Subventions
Homeowners' Exemptions 8021 184,067.00 0.00 184,067.00 189,589.00 0.00 189,589.00 3.0%
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 30,490,292.00 0.00 30,490,292.00 32,648,332.00 0.00 32,648,332.00 7.1%
Unsecured Roll Taxes 8042 1,621,605.00 0.00 1,621,605.00 1,670,253.00 0.00 1,670,253.00 3.0%
Prior Years' Taxes 8043 4,852.00 0.00 4,852.00 0.00 0.00 0.00 -100.0%
Supplemental Taxes 8044 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Education Revenue Augmentation
Fund (ERAF) 8045 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Community Redevelopment Funds
(SB 617/699/1992) 8047 3,022,504.00 0.00 3,022,504.00 1,936,275.00 0.00 1,936,275.00 -35.9%
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-LCFF
(50%) Adjustment 8089 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Subtotal, LCFF Sources 38,991,972.00 0.00 38,991,972.00 42,230,025.00 0.00 42,230,025.00 8.3%
LCFF Transfers
Unrestricted LCFF Transfers -
Current Year 0000 8091 0.00 0.00 0.00 0.00 0.0%
All Other LCFF Transfers -
Current Year All Other 8091 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Transfers to Charter Schools in Lieu of Property Taxes 8096 (1,435,173.00) 0.00 (1,435,173.00) (2,198,405.00) 0.00 (2,198,405.00) 53.2%
Property Taxes Transfers 8097 0.00 2,118,400.00 2,118,400.00 0.00 2,165,005.00 2,165,005.00 2.2%
LCFF/Revenue Limit Transfers - Prior Years 8099 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 5 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
TOTAL, LCFF SOURCES 37,556,799.00 2,118,400.00 39,675,199.00 40,031,620.00 2,165,005.00 42,196,625.00 6.4%
FEDERAL REVENUE
Maintenance and Operations 8110 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Special Education Entitlement 8181 0.00 758,657.22 758,657.22 0.00 771,721.00 771,721.00 1.7%
Special Education Discretionary Grants 8182 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
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 0.00 0.00 0.00 0.00 0.00 0.0%
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 296,187.00 296,187.00 296,187.00 296,187.00 0.0%
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 125,181.87 125,181.87 108,808.00 108,808.00 -13.1%
NCLB: Title III, Immigrant Education
Program 4201 8290 2,662.13 2,662.13 0.00 0.00 -100.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 6 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
NCLB: Title III, Limited English Proficient
(LEP) Student Program 4203 8290 50,966.00 50,966.00 50,966.00 50,966.00 0.0%
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, 3026-3199, 4036-4126,
5510 8290 7,155.00 7,155.00 0.00 0.00 -100.0%
Vocational and Applied
Technology Education 3500-3699 8290 70,534.00 70,534.00 70,534.00 70,534.00 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 11,729.00 54,113.51 65,842.51 0.00 104,000.00 104,000.00 58.0%
TOTAL, FEDERAL REVENUE 11,729.00 1,365,456.73 1,377,185.73 0.00 1,402,216.00 1,402,216.00 1.8%
OTHER STATE REVENUE
Other State Apportionments
ROC/P Entitlement
Prior Years 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%
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%
Child Nutrition Programs 8520 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Mandated Costs Reimbursements 8550 512,630.00 0.00 512,630.00 256,204.00 0.00 256,204.00 -50.0%
Lottery - Unrestricted and Instructional Materials 8560 617,100.00 141,592.00 758,692.00 623,017.00 141,592.00 764,609.00 0.8%
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%
California Clean Energy Jobs Act 6230 8590 0.00 0.00 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 7 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
Healthy Start 6240 8590 0.00 0.00 0.00 0.00 0.0%
American Indian Early Childhood Education 7210 8590 0.00 0.00 0.00 0.00 0.0%
Specialized Secondary 7370 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%
Common Core State Standards
Implementation 7405 8590 0.00 0.00 0.00 0.00 0.0%
All Other State Revenue All Other 8590 705.30 173,956.00 174,661.30 2,752,580.00 175,160.00 2,927,740.00 1576.2%
TOTAL, OTHER STATE REVENUE 1,130,435.30 315,548.00 1,445,983.30 3,631,801.00 316,752.00 3,948,553.00 173.1%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 8 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + 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 1,750,000.00 1,750,000.00 0.00 2,050,000.00 2,050,000.00 17.1%
Other 8622 0.00 342,748.00 342,748.00 0.00 342,748.00 342,748.00 0.0%
Community Redevelopment Funds
Not Subject to LCFF Deduction 8625 100,000.00 0.00 100,000.00 93,256.00 0.00 93,256.00 -6.7%
Penalties and Interest from
Delinquent Non-LCFF
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 2,525,000.00 95,426.73 2,620,426.73 2,625,000.00 0.00 2,625,000.00 0.2%
Interest 8660 175,000.00 0.00 175,000.00 175,000.00 0.00 175,000.00 0.0%
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 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
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%
Interagency Services 8677 0.00 83,728.26 83,728.26 0.00 82,756.00 82,756.00 -1.2%
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%
Other Local Revenue
Plus: Misc Funds Non-LCFF
(50%) Adjustment 8691 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 9 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
Pass-Through Revenues From
Local Sources 8697 0.00 35,378.87 35,378.87 0.00 0.00 0.00 -100.0%
All Other Local Revenue 8699 43,000.00 1,039,189.31 1,082,189.31 43,000.00 559,867.00 602,867.00 -44.3%
Tuition 8710 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
All Other Transfers In 8781-8783 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Transfers of Apportionments
Special Education SELPA Transfers
From Districts or Charter Schools 6500 8791 0.00 0.00 0.00 0.00 0.0%
From County Offices 6500 8792 0.00 0.00 0.00 0.00 0.0%
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 2,843,000.00 3,346,471.17 6,189,471.17 2,936,256.00 3,035,371.00 5,971,627.00 -3.5%
TOTAL, REVENUES 41,541,963.30 7,145,875.90 48,687,839.20 46,599,677.00 6,919,344.00 53,519,021.00 9.9%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 10 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
CERTIFICATED SALARIES
Certificated Teachers' Salaries 1100 13,356,123.51 2,934,964.89 16,291,088.40 13,440,481.00 2,915,508.00 16,355,989.00 0.4%
Certificated Pupil Support Salaries 1200 1,942,428.00 240,271.00 2,182,699.00 1,975,384.00 237,143.00 2,212,527.00 1.4%
Certificated Supervisors' and Administrators' Salaries 1300 1,568,277.00 83,685.00 1,651,962.00 1,580,054.00 84,723.00 1,664,777.00 0.8%
Other Certificated Salaries 1900 47,279.00 446,049.00 493,328.00 49,285.00 314,299.00 363,584.00 -26.3%
TOTAL, CERTIFICATED SALARIES 16,914,107.51 3,704,969.89 20,619,077.40 17,045,204.00 3,551,673.00 20,596,877.00 -0.1%
CLASSIFIED SALARIES
Classified Instructional Salaries 2100 159,413.00 916,241.74 1,075,654.74 40,949.00 981,453.00 1,022,402.00 -5.0%
Classified Support Salaries 2200 2,542,397.00 661,865.00 3,204,262.00 2,609,504.00 607,372.00 3,216,876.00 0.4%
Classified Supervisors' and Administrators' Salaries 2300 442,713.00 107,653.00 550,366.00 442,728.00 95,873.00 538,601.00 -2.1%
Clerical, Technical and Office Salaries 2400 2,278,256.00 155,369.00 2,433,625.00 2,238,969.00 162,800.00 2,401,769.00 -1.3%
Other Classified Salaries 2900 57,501.00 485,232.73 542,733.73 83,749.00 514,475.00 598,224.00 10.2%
TOTAL, CLASSIFIED SALARIES 5,480,280.00 2,326,361.47 7,806,641.47 5,415,899.00 2,361,973.00 7,777,872.00 -0.4%
EMPLOYEE BENEFITS
STRS 3101-3102 1,435,276.00 301,895.00 1,737,171.00 1,784,225.00 335,470.00 2,119,695.00 22.0%
PERS 3201-3202 602,539.00 268,260.00 870,799.00 625,448.00 289,509.00 914,957.00 5.1%
OASDI/Medicare/Alternative 3301-3302 637,631.00 223,591.32 861,222.32 663,516.00 240,035.00 903,551.00 4.9%
Health and Welfare Benefits 3401-3402 3,306,497.00 1,020,376.00 4,326,873.00 3,211,308.00 1,008,050.00 4,219,358.00 -2.5%
Unemployment Insurance 3501-3502 10,899.00 2,896.71 13,795.71 11,175.00 2,810.00 13,985.00 1.4%
Workers' Compensation 3601-3602 681,860.00 176,510.40 858,370.40 755,863.00 183,886.00 939,749.00 9.5%
OPEB, Allocated 3701-3702 1,458,353.00 0.00 1,458,353.00 1,458,353.00 0.00 1,458,353.00 0.0%
OPEB, Active Employees 3751-3752 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Other Employee Benefits 3901-3902 248,858.00 23,342.00 272,200.00 260,771.00 21,930.00 282,701.00 3.9%
TOTAL, EMPLOYEE BENEFITS 8,381,913.00 2,016,871.43 10,398,784.43 8,770,659.00 2,081,690.00 10,852,349.00 4.4%
BOOKS AND SUPPLIES
Approved Textbooks and Core Curricula Materials 4100 581,304.67 1,186.00 582,490.67 18,053.00 2,030.00 20,083.00 -96.6%
Books and Other Reference Materials 4200 32,751.11 727.00 33,478.11 16,537.00 1,432.00 17,969.00 -46.3%
Materials and Supplies 4300 2,560,603.93 2,342,149.70 4,902,753.63 3,109,740.00 1,052,434.00 4,162,174.00 -15.1%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 11 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
Noncapitalized Equipment 4400 36,627.00 113,281.00 149,908.00 34,144.00 0.00 34,144.00 -77.2%
Food 4700 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
TOTAL, BOOKS AND SUPPLIES 3,211,286.71 2,457,343.70 5,668,630.41 3,178,474.00 1,055,896.00 4,234,370.00 -25.3%
SERVICES AND OTHER OPERATING EXPENDITURES
Subagreements for Services 5100 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Travel and Conferences 5200 175,200.80 186,261.90 361,462.70 46,700.00 28,951.00 75,651.00 -79.1%
Dues and Memberships 5300 25,440.00 410.00 25,850.00 20,110.00 715.00 20,825.00 -19.4%
Insurance 5400 - 5450 306,120.00 0.00 306,120.00 323,079.00 0.00 323,079.00 5.5%
Operations and Housekeeping
Services 5500 1,930,657.00 19,590.00 1,950,247.00 1,832,283.00 21,517.00 1,853,800.00 -4.9%
Rentals, Leases, Repairs, and
Noncapitalized Improvements 5600 228,896.00 443,917.00 672,813.00 241,600.00 493,665.00 735,265.00 9.3%
Transfers of Direct Costs 5710 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Transfers of Direct Costs - Interfund 5750 (1,000.00) 0.00 (1,000.00) 0.00 0.00 0.00 -100.0%
Professional/Consulting Services and
Operating Expenditures 5800 640,374.39 2,543,854.42 3,184,228.81 811,075.00 2,547,362.00 3,358,437.00 5.5%
Communications 5900 153,539.00 7,909.00 161,448.00 171,639.00 7,570.00 179,209.00 11.0%
TOTAL, SERVICES AND OTHER
OPERATING EXPENDITURES 3,459,227.19 3,201,942.32 6,661,169.51 3,446,486.00 3,099,780.00 6,546,266.00 -1.7%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 12 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + 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 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Books and Media for New School Libraries
or Major Expansion of School Libraries 6300 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Equipment 6400 66,350.00 0.00 66,350.00 0.00 0.00 0.00 -100.0%
Equipment Replacement 6500 187,843.00 0.00 187,843.00 0.00 0.00 0.00 -100.0%
TOTAL, CAPITAL OUTLAY 254,193.00 0.00 254,193.00 0.00 0.00 0.00 -100.0%
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 7,000.00 0.00 7,000.00 7,750.00 0.00 7,750.00 10.7%
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 57,040.00 1,950,000.00 2,007,040.00 58,523.00 1,950,000.00 2,008,523.00 0.1%
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 24,946.88 24,946.88 0.00 0.00 0.00 -100.0%
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%
All Other Transfers Out to All Others 7299 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 13 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
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) 64,040.00 1,974,946.88 2,038,986.88 66,273.00 1,950,000.00 2,016,273.00 -1.1%
OTHER OUTGO - TRANSFERS OF INDIRECT COSTS
Transfers of Indirect Costs 7310 (274,900.00) 274,900.00 0.00 (276,921.00) 276,921.00 0.00 0.0%
Transfers of Indirect Costs - Interfund 7350 (6,303.00) 0.00 (6,303.00) 0.00 0.00 0.00 -100.0%
TOTAL, OTHER OUTGO - TRANSFERS OF INDIRECT COSTS (281,203.00) 274,900.00 (6,303.00) (276,921.00) 276,921.00 0.00 -100.0%
TOTAL, EXPENDITURES 37,483,844.41 15,957,335.69 53,441,180.10 37,646,074.00 14,377,933.00 52,024,007.00 -2.7%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 14 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
INTERFUND TRANSFERS
INTERFUND TRANSFERS IN
From: Special Reserve Fund 8912 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
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 0.00 0.00 0.00 0.0%
INTERFUND TRANSFERS OUT
To: Child Development Fund 7611 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
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: Cafeteria Fund 7616 50,000.00 0.00 50,000.00 75,000.00 0.00 75,000.00 50.0%
Other Authorized Interfund Transfers Out 7619 1,100,000.00 0.00 1,100,000.00 1,100,000.00 0.00 1,100,000.00 0.0%
(b) TOTAL, INTERFUND TRANSFERS OUT 1,150,000.00 0.00 1,150,000.00 1,175,000.00 0.00 1,175,000.00 2.2%
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%
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%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Object
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 06/24/2015) Page 15 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Resource CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
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 (6,835,996.41) 6,835,996.41 0.00 (7,458,589.00) 7,458,589.00 0.00 0.0%
Contributions from Restricted Revenues 8990 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
(e) TOTAL, CONTRIBUTIONS (6,835,996.41) 6,835,996.41 0.00 (7,458,589.00) 7,458,589.00 0.00 0.0%
TOTAL, OTHER FINANCING SOURCES/USES
(a - b + c - d + e) (7,985,996.41) 6,835,996.41 (1,150,000.00) (8,633,589.00) 7,458,589.00 (1,175,000.00) 2.2%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Function
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 04/02/2015) Page 1 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Function CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
A. REVENUES
1) LCFF Sources 8010-8099 37,556,799.00 2,118,400.00 39,675,199.00 40,031,620.00 2,165,005.00 42,196,625.00 6.4%
2) Federal Revenue 8100-8299 11,729.00 1,365,456.73 1,377,185.73 0.00 1,402,216.00 1,402,216.00 1.8%
3) Other State Revenue 8300-8599 1,130,435.30 315,548.00 1,445,983.30 3,631,801.00 316,752.00 3,948,553.00 173.1%
4) Other Local Revenue 8600-8799 2,843,000.00 3,346,471.17 6,189,471.17 2,936,256.00 3,035,371.00 5,971,627.00 -3.5%
5) TOTAL, REVENUES 41,541,963.30 7,145,875.90 48,687,839.20 46,599,677.00 6,919,344.00 53,519,021.00 9.9%
B. EXPENDITURES (Objects 1000-7999)
1) Instruction 1000-1999 21,583,984.50 8,861,143.68 30,445,128.18 21,998,930.00 7,797,452.00 29,796,382.00 -2.1%
2) Instruction - Related Services 2000-2999 4,180,142.91 441,043.53 4,621,186.44 4,040,932.00 257,997.00 4,298,929.00 -7.0%
3) Pupil Services 3000-3999 3,333,533.00 2,136,570.51 5,470,103.51 3,246,627.00 1,995,287.00 5,241,914.00 -4.2%
4) Ancillary Services 4000-4999 477,435.00 35,000.00 512,435.00 471,247.00 35,000.00 506,247.00 -1.2%
5) Community Services 5000-5999 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
6) Enterprise 6000-6999 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
7) General Administration 7000-7999 2,807,691.00 299,900.00 3,107,591.00 2,839,826.00 301,921.00 3,141,747.00 1.1%
8) Plant Services 8000-8999 5,037,018.00 2,208,731.09 7,245,749.09 4,960,076.00 2,040,276.00 7,000,352.00 -3.4%
9) Other Outgo 9000-9999Except
7600-7699 64,040.00 1,974,946.88 2,038,986.88 88,436.00 1,950,000.00 2,038,436.00 0.0%
10) TOTAL, EXPENDITURES 37,483,844.41 15,957,335.69 53,441,180.10 37,646,074.00 14,377,933.00 52,024,007.00 -2.7%
C. EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES BEFORE OTHER
FINANCING SOURCES AND USES (A5 - B10) 4,058,118.89 (8,811,459.79) (4,753,340.90) 8,953,603.00 (7,458,589.00) 1,495,014.00 -131.5%
D. OTHER FINANCING SOURCES/USES
1) Interfund Transfers
a) Transfers In 8900-8929 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
b) Transfers Out 7600-7629 1,150,000.00 0.00 1,150,000.00 1,175,000.00 0.00 1,175,000.00 2.2%
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 (6,835,996.41) 6,835,996.41 0.00 (7,458,589.00) 7,458,589.00 0.00 0.0%
4) TOTAL, OTHER FINANCING SOURCES/USES (7,985,996.41) 6,835,996.41 (1,150,000.00) (8,633,589.00) 7,458,589.00 (1,175,000.00) 2.2%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Unrestricted and RestrictedExpenditures by Function
41 68924 0000000Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 04/02/2015) Page 2 Printed: 7/15/2015 2:40 PM
2014-15 Estimated Actuals 2015-16 Budget
Description Function CodesObjectCodes
Unrestricted(A)
Restricted(B)
Total Fundcol. A + B
(C)Unrestricted
(D)Restricted
(E)
Total Fundcol. D + E
(F)
% DiffColumnC & F
E. NET INCREASE (DECREASE) IN FUND
BALANCE (C + D4) (3,927,877.52) (1,975,463.38) (5,903,340.90) 320,014.00 0.00 320,014.00 -105.4%
F. FUND BALANCE, RESERVES
1) Beginning Fund Balance
a) As of July 1 - Unaudited 9791 6,330,860.61 1,975,463.38 8,306,323.99 2,402,983.09 0.00 2,402,983.09 -71.1%
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) 6,330,860.61 1,975,463.38 8,306,323.99 2,402,983.09 0.00 2,402,983.09 -71.1%
d) Other Restatements 9795 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
e) Adjusted Beginning Balance (F1c + F1d) 6,330,860.61 1,975,463.38 8,306,323.99 2,402,983.09 0.00 2,402,983.09 -71.1%
2) Ending Balance, June 30 (E + F1e) 2,402,983.09 0.00 2,402,983.09 2,722,997.09 0.00 2,722,997.09 13.3%
Components of Ending Fund Balance
a) Nonspendable
Revolving Cash 9711 4,000.00 0.00 4,000.00 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 0.00 0.00 0.00 0.00 0.00 0.0%
c) Committed
Stabilization Arrangements 9750 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
Other Commitments (by Resource/Object) 9760 0.00 0.00 0.00 0.00 0.00 0.00 0.0%
d) Assigned
Other Assignments (by Resource/Object) 9780 67,263.23 0.00 67,263.23 67,263.23 0.00 67,263.23 0.0%
e) Unassigned/unappropriated
Reserve for Economic Uncertainties 9789 1,654,075.00 0.00 1,654,075.00 1,513,193.00 0.00 1,513,193.00 -8.5%
Unassigned/Unappropriated Amount 9790 677,644.86 0.00 677,644.86 1,142,540.86 0.00 1,142,540.86 68.6%
-
Jefferson Union HighSan Mateo County
July 1 BudgetGeneral Fund
Exhibit: Restricted Balance Detail41 68924 0000000
Form 01
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-a (Rev 04/06/2011) Page 1 Printed: 7/15/2015 2:40 PM
2014-15 2015-16
Resource Description Estimated Actuals Budget
Total, Restricted Balance 0.00 0.00
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 1 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
A. REVENUES
1) LCFF Sources 8010-8099 0.00 0.00 0.0%
2) Federal Revenue 8100-8299 391,414.00 273,241.00 -30.2%
3) Other State Revenue 8300-8599 0.00 0.00 0.0%
4) Other Local Revenue 8600-8799 57,053.47 37,000.00 -35.1%
5) TOTAL, REVENUES 448,467.47 310,241.00 -30.8%
B. EXPENDITURES
1) Certificated Salaries 1000-1999 751,615.42 750,005.00 -0.2%
2) Classified Salaries 2000-2999 296,307.00 266,059.00 -10.2%
3) Employee Benefits 3000-3999 344,379.19 354,938.00 3.1%
4) Books and Supplies 4000-4999 61,230.85 38,278.00 -37.5%
5) Services and Other Operating Expenditures 5000-5999 61,053.00 25,757.00 -57.8%
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 6,303.00 0.00 -100.0%
9) TOTAL, EXPENDITURES 1,520,888.46 1,435,037.00 -5.6%
C. EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES BEFORE OTHER
FINANCING SOURCES AND USES (A5 - B9) (1,072,420.99) (1,124,796.00) 4.9%
D. OTHER FINANCING SOURCES/USES
1) Interfund Transfers
a) Transfers In 8900-8929 1,100,000.00 1,100,000.00 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 1,100,000.00 1,100,000.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 2 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
E. NET INCREASE (DECREASE) IN FUND
BALANCE (C + D4) 27,579.01 (24,796.00) -189.9%
F. FUND BALANCE, RESERVES
1) Beginning Fund Balance
a) As of July 1 - Unaudited 9791 20,287.48 47,866.49 135.9%
b) Audit Adjustments 9793 0.00 0.00 0.0%
c) As of July 1 - Audited (F1a + F1b) 20,287.48 47,866.49 135.9%
d) Other Restatements 9795 0.00 0.00 0.0%
e) Adjusted Beginning Balance (F1c + F1d) 20,287.48 47,866.49 135.9%
2) Ending Balance, June 30 (E + F1e) 47,866.49 23,070.49 -51.8%
Components of Ending Fund Balance
a) Nonspendable
Revolving Cash 9711 0.00 0.00 0.0%
Stores 9712 0.00 0.00 0.0%
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 47,866.49 23,070.49 -51.8%
e) Unassigned/Unappropriated
Reserve for Economic Uncertainties 9789 0.00 0.00 0.0%
Unassigned/Unappropriated Amount 9790 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 3 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
G. ASSETS
1) Cash
a) in County Treasury 9110 0.00
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 0.00
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 0.00
H. DEFERRED OUTFLOWS OF RESOURCES
1) Deferred Outflows of Resources 9490 0.00
2) TOTAL, DEFERRED OUTFLOWS 0.00
I. 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) Unearned Revenue 9650 0.00
6) TOTAL, LIABILITIES 0.00
J. DEFERRED INFLOWS OF RESOURCES
1) Deferred Inflows of Resources 9690 0.00
2) TOTAL, DEFERRED INFLOWS 0.00
K. FUND EQUITY
Ending Fund Balance, June 30
(G9 + H2) - (I6 + J2) 0.00
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 4 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
LCFF SOURCES
LCFF Transfers
LCFF Transfers - Current Year 8091 0.00 0.00 0.0%
LCFF/Revenue Limit Transfers - Prior Years 8099 0.00 0.00 0.0%
TOTAL, LCFF SOURCES 0.00 0.00 0.0%
FEDERAL REVENUE
Interagency Contracts Between LEAs 8285 0.00 0.00 0.0%
No Child Left Behind 3105, 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 391,414.00 273,241.00 -30.2%
TOTAL, FEDERAL REVENUE 391,414.00 273,241.00 -30.2%
OTHER STATE REVENUE
Other State Apportionments
All Other State Apportionments - Current Year 8311 0.00 0.00 0.0%
All Other State Apportionments - Prior Years 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%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 5 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
OTHER LOCAL REVENUE
Other Local Revenue
Sales
Sale of Equipment/Supplies 8631 1,000.00 1,000.00 0.0%
Leases and Rentals 8650 0.00 0.00 0.0%
Interest 8660 0.00 0.00 0.0%
Net Increase (Decrease) in the Fair Value of Investments 8662 0.00 0.00 0.0%
Fees and Contracts
Adult Education Fees 8671 16,000.00 16,000.00 0.0%
Interagency Services 8677 4,034.61 0.00 -100.0%
Other Local Revenue
All Other Local Revenue 8699 21,018.86 5,000.00 -76.2%
Tuition 8710 15,000.00 15,000.00 0.0%
TOTAL, OTHER LOCAL REVENUE 57,053.47 37,000.00 -35.1%
TOTAL, REVENUES 448,467.47 310,241.00 -30.8%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 6 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
CERTIFICATED SALARIES
Certificated Teachers' Salaries 1100 601,067.42 603,000.00 0.3%
Certificated Pupil Support Salaries 1200 27,500.00 27,500.00 0.0%
Certificated Supervisors' and Administrators' Salaries 1300 123,048.00 119,505.00 -2.9%
Other Certificated Salaries 1900 0.00 0.00 0.0%
TOTAL, CERTIFICATED SALARIES 751,615.42 750,005.00 -0.2%
CLASSIFIED SALARIES
Classified Instructional Salaries 2100 49,277.00 46,465.00 -5.7%
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 219,342.00 195,675.00 -10.8%
Other Classified Salaries 2900 27,688.00 23,919.00 -13.6%
TOTAL, CLASSIFIED SALARIES 296,307.00 266,059.00 -10.2%
EMPLOYEE BENEFITS
STRS 3101-3102 56,533.39 67,310.00 19.1%
PERS 3201-3202 38,471.00 28,469.00 -26.0%
OASDI/Medicare/Alternative 3301-3302 33,073.01 31,533.00 -4.7%
Health and Welfare Benefits 3401-3402 172,522.45 191,429.00 11.0%
Unemployment Insurance 3501-3502 764.48 520.00 -32.0%
Workers' Compensation 3601-3602 30,114.86 33,177.00 10.2%
OPEB, Allocated 3701-3702 0.00 0.00 0.0%
OPEB, Active Employees 3751-3752 0.00 0.00 0.0%
Other Employee Benefits 3901-3902 12,900.00 2,500.00 -80.6%
TOTAL, EMPLOYEE BENEFITS 344,379.19 354,938.00 3.1%
BOOKS AND SUPPLIES
Approved Textbooks and Core Curricula Materials 4100 1,500.00 1,500.00 0.0%
Books and Other Reference Materials 4200 0.00 0.00 0.0%
Materials and Supplies 4300 54,730.85 25,217.00 -53.9%
Noncapitalized Equipment 4400 5,000.00 11,561.00 131.2%
TOTAL, BOOKS AND SUPPLIES 61,230.85 38,278.00 -37.5%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 7 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
SERVICES AND OTHER OPERATING EXPENDITURES
Subagreements for Services 5100 0.00 0.00 0.0%
Travel and Conferences 5200 23,080.00 3,750.00 -83.8%
Dues and Memberships 5300 2,600.00 2,600.00 0.0%
Insurance 5400-5450 0.00 0.00 0.0%
Operations and Housekeeping Services 5500 2,250.00 2,250.00 0.0%
Rentals, Leases, Repairs, and Noncapitalized Improvements 5600 6,157.00 6,157.00 0.0%
Transfers of Direct Costs 5710 0.00 0.00 0.0%
Transfers of Direct Costs - Interfund 5750 1,000.00 0.00 -100.0%
Professional/Consulting Services and
Operating Expenditures 5800 18,466.00 3,500.00 -81.0%
Communications 5900 7,500.00 7,500.00 0.0%
TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 61,053.00 25,757.00 -57.8%
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%
OTHER OUTGO (excluding Transfers of Indirect Costs)
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%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 8 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
OTHER OUTGO - TRANSFERS OF INDIRECT COSTS
Transfers of Indirect Costs - Interfund 7350 6,303.00 0.00 -100.0%
TOTAL, OTHER OUTGO - TRANSFERS OF INDIRECT COSTS 6,303.00 0.00 -100.0%
TOTAL, EXPENDITURES 1,520,888.46 1,435,037.00 -5.6%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education FundExpenditures by Object
41 68924 0000000Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 9 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
INTERFUND TRANSFERS
INTERFUND TRANSFERS IN
Other Authorized Interfund Transfers In 8919 1,100,000.00 1,100,000.00 0.0%
(a) TOTAL, INTERFUND TRANSFERS IN 1,100,000.00 1,100,000.00 0.0%
INTERFUND TRANSFERS OUT
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%
(e) TOTAL, CONTRIBUTIONS 0.00 0.00 0.0%
TOTAL, OTHER FINANCING SOURCES/USES
(a - b + c - d + e) 1,100,000.00 1,100,000.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education Fund
Expenditures by Function41 68924 0000000
Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 04/02/2015) Page 1 Printed: 7/15/2015 2:41 PM
Description Function Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
A. REVENUES
1) LCFF Sources 8010-8099 0.00 0.00 0.0%
2) Federal Revenue 8100-8299 391,414.00 273,241.00 -30.2%
3) Other State Revenue 8300-8599 0.00 0.00 0.0%
4) Other Local Revenue 8600-8799 57,053.47 37,000.00 -35.1%
5) TOTAL, REVENUES 448,467.47 310,241.00 -30.8%
B. EXPENDITURES (Objects 1000-7999)
1) Instruction 1000-1999 909,271.46 915,945.00 0.7%
2) Instruction - Related Services 2000-2999 456,001.00 455,874.00 0.0%
3) Pupil Services 3000-3999 147,063.00 60,968.00 -58.5%
4) Ancillary Services 4000-4999 0.00 0.00 0.0%
5) Community Services 5000-5999 0.00 0.00 0.0%
6) Enterprise 6000-6999 0.00 0.00 0.0%
7) General Administration 7000-7999 6,303.00 0.00 -100.0%
8) Plant Services 8000-8999 2,250.00 2,250.00 0.0%
9) Other Outgo 9000-9999Except
7600-7699 0.00 0.00 0.0%
10) TOTAL, EXPENDITURES 1,520,888.46 1,435,037.00 -5.6%
C. EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES BEFORE OTHER
FINANCING SOURCES AND USES (A5 - B10) (1,072,420.99) (1,124,796.00) 4.9%
D. OTHER FINANCING SOURCES/USES
1) Interfund Transfers
a) Transfers In 8900-8929 1,100,000.00 1,100,000.00 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 1,100,000.00 1,100,000.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education Fund
Expenditures by Function41 68924 0000000
Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 04/02/2015) Page 2 Printed: 7/15/2015 2:41 PM
Description Function Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
E. NET INCREASE (DECREASE) IN FUND
BALANCE (C + D4) 27,579.01 (24,796.00) -189.9%
F. FUND BALANCE, RESERVES
1) Beginning Fund Balance
a) As of July 1 - Unaudited 9791 20,287.48 47,866.49 135.9%
b) Audit Adjustments 9793 0.00 0.00 0.0%
c) As of July 1 - Audited (F1a + F1b) 20,287.48 47,866.49 135.9%
d) Other Restatements 9795 0.00 0.00 0.0%
e) Adjusted Beginning Balance (F1c + F1d) 20,287.48 47,866.49 135.9%
2) Ending Balance, June 30 (E + F1e) 47,866.49 23,070.49 -51.8%
Components of Ending Fund Balance
a) Nonspendable
Revolving Cash 9711 0.00 0.00 0.0%
Stores 9712 0.00 0.00 0.0%
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 (by Resource/Object) 9760 0.00 0.00 0.0%
d) Assigned
Other Assignments (by Resource/Object) 9780 47,866.49 23,070.49 -51.8%
e) Unassigned/Unappropriated
Reserve for Economic Uncertainties 9789 0.00 0.00 0.0%
Unassigned/Unappropriated Amount 9790 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetAdult Education Fund
Exhibit: Restricted Balance Detail41 68924 0000000
Form 11
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 11/14/2012) Page 1 Printed: 7/15/2015 2:41 PM
2014-15 2015-16
Resource Description Estimated Actuals Budget
Total, Restricted Balance 0.00 0.00
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Object41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 1 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
A. REVENUES
1) LCFF Sources 8010-8099 0.00 0.00 0.0%
2) Federal Revenue 8100-8299 600,000.00 600,000.00 0.0%
3) Other State Revenue 8300-8599 50,000.00 75,000.00 50.0%
4) Other Local Revenue 8600-8799 191,000.00 191,000.00 0.0%
5) TOTAL, REVENUES 841,000.00 866,000.00 3.0%
B. EXPENDITURES
1) Certificated Salaries 1000-1999 0.00 0.00 0.0%
2) Classified Salaries 2000-2999 438,514.00 438,036.00 -0.1%
3) Employee Benefits 3000-3999 166,671.00 160,894.00 -3.5%
4) Books and Supplies 4000-4999 358,000.00 383,000.00 7.0%
5) Services and Other Operating Expenditures 5000-5999 9,577.00 9,325.00 -2.6%
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 972,762.00 991,255.00 1.9%
C. EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES BEFORE OTHER
FINANCING SOURCES AND USES (A5 - B9) (131,762.00) (125,255.00) -4.9%
D. OTHER FINANCING SOURCES/USES
1) Interfund Transfers
a) Transfers In 8900-8929 50,000.00 75,000.00 50.0%
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 50,000.00 75,000.00 50.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Object41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 2 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
E. NET INCREASE (DECREASE) IN FUND
BALANCE (C + D4) (81,762.00) (50,255.00) -38.5%
F. FUND BALANCE, RESERVES
1) Beginning Fund Balance
a) As of July 1 - Unaudited 9791 133,917.40 52,155.40 -61.1%
b) Audit Adjustments 9793 0.00 0.00 0.0%
c) As of July 1 - Audited (F1a + F1b) 133,917.40 52,155.40 -61.1%
d) Other Restatements 9795 0.00 0.00 0.0%
e) Adjusted Beginning Balance (F1c + F1d) 133,917.40 52,155.40 -61.1%
2) Ending Balance, June 30 (E + F1e) 52,155.40 1,900.40 -96.4%
Components of Ending Fund Balance
a) Nonspendable
Revolving Cash 9711 0.00 0.00 0.0%
Stores 9712 0.00 0.00 0.0%
Prepaid Expenditures 9713 0.00 0.00 0.0%
All Others 9719 0.00 0.00 0.0%
b) Restricted 9740 52,155.40 900.40 -98.3%
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 0.00 1,000.00 New
e) Unassigned/Unappropriated
Reserve for Economic Uncertainties 9789 0.00 0.00 0.0%
Unassigned/Unappropriated Amount 9790 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Object41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 3 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
G. ASSETS
1) Cash
a) in County Treasury 9110 0.00
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 0.00
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 0.00
H. DEFERRED OUTFLOWS OF RESOURCES
1) Deferred Outflows of Resources 9490 0.00
2) TOTAL, DEFERRED OUTFLOWS 0.00
I. 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) Unearned Revenue 9650 0.00
6) TOTAL, LIABILITIES 0.00
J. DEFERRED INFLOWS OF RESOURCES
1) Deferred Inflows of Resources 9690 0.00
2) TOTAL, DEFERRED INFLOWS 0.00
K. FUND EQUITY
Ending Fund Balance, June 30
(G9 + H2) - (I6 + J2) 0.00
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Object41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 4 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
FEDERAL REVENUE
Child Nutrition Programs 8220 600,000.00 600,000.00 0.0%
All Other Federal Revenue 8290 0.00 0.00 0.0%
TOTAL, FEDERAL REVENUE 600,000.00 600,000.00 0.0%
OTHER STATE REVENUE
Child Nutrition Programs 8520 50,000.00 75,000.00 50.0%
All Other State Revenue 8590 0.00 0.00 0.0%
TOTAL, OTHER STATE REVENUE 50,000.00 75,000.00 50.0%
OTHER LOCAL REVENUE
Other Local Revenue
Sales
Sale of Equipment/Supplies 8631 0.00 0.00 0.0%
Food Service Sales 8634 190,000.00 190,000.00 0.0%
Leases and Rentals 8650 0.00 0.00 0.0%
Interest 8660 1,000.00 1,000.00 0.0%
Net Increase (Decrease) in the Fair Value of Investments 8662 0.00 0.00 0.0%
Fees and Contracts
Interagency Services 8677 0.00 0.00 0.0%
Other Local Revenue
All Other Local Revenue 8699 0.00 0.00 0.0%
TOTAL, OTHER LOCAL REVENUE 191,000.00 191,000.00 0.0%
TOTAL, REVENUES 841,000.00 866,000.00 3.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Object41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 5 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
CERTIFICATED SALARIES
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 Support Salaries 2200 329,385.00 331,979.00 0.8%
Classified Supervisors' and Administrators' Salaries 2300 78,854.00 76,557.00 -2.9%
Clerical, Technical and Office Salaries 2400 17,000.00 17,000.00 0.0%
Other Classified Salaries 2900 13,275.00 12,500.00 -5.8%
TOTAL, CLASSIFIED SALARIES 438,514.00 438,036.00 -0.1%
EMPLOYEE BENEFITS
STRS 3101-3102 0.00 0.00 0.0%
PERS 3201-3202 25,844.00 28,294.00 9.5%
OASDI/Medicare/Alternative 3301-3302 32,727.00 31,387.00 -4.1%
Health and Welfare Benefits 3401-3402 94,287.00 87,621.00 -7.1%
Unemployment Insurance 3501-3502 258.00 237.00 -8.1%
Workers' Compensation 3601-3602 13,555.00 13,355.00 -1.5%
OPEB, Allocated 3701-3702 0.00 0.00 0.0%
OPEB, Active Employees 3751-3752 0.00 0.00 0.0%
Other Employee Benefits 3901-3902 0.00 0.00 0.0%
TOTAL, EMPLOYEE BENEFITS 166,671.00 160,894.00 -3.5%
BOOKS AND SUPPLIES
Books and Other Reference Materials 4200 0.00 0.00 0.0%
Materials and Supplies 4300 30,000.00 30,000.00 0.0%
Noncapitalized Equipment 4400 1,500.00 1,500.00 0.0%
Food 4700 326,500.00 351,500.00 7.7%
TOTAL, BOOKS AND SUPPLIES 358,000.00 383,000.00 7.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Object41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 6 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
SERVICES AND OTHER OPERATING EXPENDITURES
Subagreements for Services 5100 0.00 0.00 0.0%
Travel and Conferences 5200 1,000.00 1,000.00 0.0%
Dues and Memberships 5300 50.00 50.00 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 7,252.00 7,000.00 -3.5%
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 775.00 775.00 0.0%
Communications 5900 500.00 500.00 0.0%
TOTAL, SERVICES AND OTHER OPERATING EXPENDITURES 9,577.00 9,325.00 -2.6%
CAPITAL OUTLAY
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%
OTHER OUTGO (excluding Transfers of Indirect Costs)
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%
OTHER OUTGO - TRANSFERS OF INDIRECT COSTS
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 972,762.00 991,255.00 1.9%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Object41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 7 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
INTERFUND TRANSFERS
INTERFUND TRANSFERS IN
From: General Fund 8916 50,000.00 75,000.00 50.0%
Other Authorized Interfund Transfers In 8919 0.00 0.00 0.0%
(a) TOTAL, INTERFUND TRANSFERS IN 50,000.00 75,000.00 50.0%
INTERFUND TRANSFERS OUT
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 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%
(e) TOTAL, CONTRIBUTIONS 0.00 0.00 0.0%
TOTAL, OTHER FINANCING SOURCES/USES
(a - b + c - d + e) 50,000.00 75,000.00 50.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Function41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 04/02/2015) Page 1 Printed: 7/15/2015 2:41 PM
Description Function Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
A. REVENUES
1) LCFF Sources 8010-8099 0.00 0.00 0.0%
2) Federal Revenue 8100-8299 600,000.00 600,000.00 0.0%
3) Other State Revenue 8300-8599 50,000.00 75,000.00 50.0%
4) Other Local Revenue 8600-8799 191,000.00 191,000.00 0.0%
5) TOTAL, REVENUES 841,000.00 866,000.00 3.0%
B. EXPENDITURES (Objects 1000-7999)
1) Instruction 1000-1999 0.00 0.00 0.0%
2) Instruction - Related Services 2000-2999 0.00 0.00 0.0%
3) Pupil Services 3000-3999 972,762.00 991,255.00 1.9%
4) Ancillary Services 4000-4999 0.00 0.00 0.0%
5) Community Services 5000-5999 0.00 0.00 0.0%
6) Enterprise 6000-6999 0.00 0.00 0.0%
7) General Administration 7000-7999 0.00 0.00 0.0%
8) Plant Services 8000-8999 0.00 0.00 0.0%
9) Other Outgo 9000-9999Except
7600-7699 0.00 0.00 0.0%
10) TOTAL, EXPENDITURES 972,762.00 991,255.00 1.9%
C. EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES BEFORE OTHER
FINANCING SOURCES AND USES (A5 - B10) (131,762.00) (125,255.00) -4.9%
D. OTHER FINANCING SOURCES/USES
1) Interfund Transfers
a) Transfers In 8900-8929 50,000.00 75,000.00 50.0%
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 50,000.00 75,000.00 50.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue Fund
Expenditures by Function41 68924 0000000
Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 04/02/2015) Page 2 Printed: 7/15/2015 2:41 PM
Description Function Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
E. NET INCREASE (DECREASE) IN FUND
BALANCE (C + D4) (81,762.00) (50,255.00) -38.5%
F. FUND BALANCE, RESERVES
1) Beginning Fund Balance
a) As of July 1 - Unaudited 9791 133,917.40 52,155.40 -61.1%
b) Audit Adjustments 9793 0.00 0.00 0.0%
c) As of July 1 - Audited (F1a + F1b) 133,917.40 52,155.40 -61.1%
d) Other Restatements 9795 0.00 0.00 0.0%
e) Adjusted Beginning Balance (F1c + F1d) 133,917.40 52,155.40 -61.1%
2) Ending Balance, June 30 (E + F1e) 52,155.40 1,900.40 -96.4%
Components of Ending Fund Balance
a) Nonspendable
Revolving Cash 9711 0.00 0.00 0.0%
Stores 9712 0.00 0.00 0.0%
Prepaid Expenditures 9713 0.00 0.00 0.0%
All Others 9719 0.00 0.00 0.0%
b) Restricted 9740 52,155.40 900.40 -98.3%
c) Committed
Stabilization Arrangements 9750 0.00 0.00 0.0%
Other Commitments (by Resource/Object) 9760 0.00 0.00 0.0%
d) Assigned
Other Assignments (by Resource/Object) 9780 0.00 1,000.00 New
e) Unassigned/Unappropriated
Reserve for Economic Uncertainties 9789 0.00 0.00 0.0%
Unassigned/Unappropriated Amount 9790 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetCafeteria Special Revenue FundExhibit: Restricted Balance Detail
41 68924 0000000Form 13
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 11/14/2012) Page 1 Printed: 7/15/2015 2:41 PM
2014-15 2015-16
Resource Description Estimated Actuals Budget
5310 Child Nutrition: School Programs (e.g., School Lunch, School Bre 52,155.40 900.40
Total, Restricted Balance 52,155.40 900.40
-
Jefferson Union HighSan Mateo County
July 1 BudgetSpecial Reserve Fund for Other Than Capital Outlay Projects
Expenditures by Object41 68924 0000000
Form 17
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 1 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
A. REVENUES
1) LCFF 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 5,000.00 5,000.00 0.0%
5) TOTAL, REVENUES 5,000.00 5,000.00 0.0%
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) 5,000.00 5,000.00 0.0%
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%
-
Jefferson Union HighSan Mateo County
July 1 BudgetSpecial Reserve Fund for Other Than Capital Outlay Projects
Expenditures by Object41 68924 0000000
Form 17
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 2 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
E. NET INCREASE (DECREASE) IN FUND
BALANCE (C + D4) 5,000.00 5,000.00 0.0%
F. FUND BALANCE, RESERVES
1) Beginning Fund Balance
a) As of July 1 - Unaudited 9791 756,899.20 761,899.20 0.7%
b) Audit Adjustments 9793 0.00 0.00 0.0%
c) As of July 1 - Audited (F1a + F1b) 756,899.20 761,899.20 0.7%
d) Other Restatements 9795 0.00 0.00 0.0%
e) Adjusted Beginning Balance (F1c + F1d) 756,899.20 761,899.20 0.7%
2) Ending Balance, June 30 (E + F1e) 761,899.20 766,899.20 0.7%
Components of Ending Fund Balance
a) Nonspendable
Revolving Cash 9711 0.00 0.00 0.0%
Stores 9712 0.00 0.00 0.0%
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 761,899.20 766,899.20 0.7%
e) Unassigned/Unappropriated
Reserve for Economic Uncertainties 9789 0.00 0.00 0.0%
Unassigned/Unappropriated Amount 9790 0.00 0.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetSpecial Reserve Fund for Other Than Capital Outlay Projects
Expenditures by Object41 68924 0000000
Form 17
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 3 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
G. ASSETS
1) Cash
a) in County Treasury 9110 0.00
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 0.00
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 0.00
H. DEFERRED OUTFLOWS OF RESOURCES
1) Deferred Outflows of Resources 9490 0.00
2) TOTAL, DEFERRED OUTFLOWS 0.00
I. 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) Unearned Revenue 9650 0.00
6) TOTAL, LIABILITIES 0.00
J. DEFERRED INFLOWS OF RESOURCES
1) Deferred Inflows of Resources 9690 0.00
2) TOTAL, DEFERRED INFLOWS 0.00
K. FUND EQUITY
Ending Fund Balance, June 30
(G9 + H2) - (I6 + J2) 0.00
-
Jefferson Union HighSan Mateo County
July 1 BudgetSpecial Reserve Fund for Other Than Capital Outlay Projects
Expenditures by Object41 68924 0000000
Form 17
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 4 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
OTHER LOCAL REVENUE
Other Local Revenue
Sales
Sale of Equipment/Supplies 8631 0.00 0.00 0.0%
Interest 8660 5,000.00 5,000.00 0.0%
Net Increase (Decrease) in the Fair Value of Investments 8662 0.00 0.00 0.0%
TOTAL, OTHER LOCAL REVENUE 5,000.00 5,000.00 0.0%
TOTAL, REVENUES 5,000.00 5,000.00 0.0%
-
Jefferson Union HighSan Mateo County
July 1 BudgetSpecial Reserve Fund for Other Than Capital Outlay Projects
Expenditures by Object41 68924 0000000
Form 17
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 03/10/2015) Page 5 Printed: 7/15/2015 2:41 PM
Description Resource Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
INTERFUND TRANSFERS
INTERFUND TRANSFERS IN
From: General Fund/CSSF 8912 0.00 0.00 0.0%
Other Authorized Interfund Transfers In 8919 0.00 0.00 0.0%
(a) TOTAL, INTERFUND TRANSFERS IN 0.00 0.00 0.0%
INTERFUND TRANSFERS OUT
To: General Fund/CSSF 7612 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%
(c) TOTAL, SOURCES 0.00 0.00 0.0%
USES
Transfers of Funds from
Lapsed/Reorganized LEAs 7651 0.00 0.00 0.0%
(d) TOTAL, USES 0.00 0.00 0.0%
CONTRIBUTIONS
Contributions from Restricted Revenues 8990 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%
-
Jefferson Union HighSan Mateo County
July 1 BudgetSpecial Reserve Fund for Other Than Capital Outlay Projects
Expenditures by Function41 68924 0000000
Form 17
California Dept of EducationSACS Financial Reporting Software - 2015.2.0File: fund-b (Rev 04/02/2015) Page 1 Printed: 7/15/2015 2:41 PM
Description Function Codes Object Codes2014-15
Estimated Actuals2015-16Budget
PercentDifference
A. REVENUES
1) LCFF Sources 8010-8099 0.00 0.00 0.0%