{"docs":{"2019-20":{"id":"sacs-2019-20","title":"MVWSD 2019-20 Budget (SACS, July 1 budget adoption)","kind":"budget-adoption","drive":"https://drive.google.com/file/d/1WpEwg9RM1vt_w5ujiOd8AupYR-5CcqtX/view","note":"Scanned PDF; figures read by OCR and checked against printed totals."},"2020-21":{"id":"sacs-2020-21","title":"MVWSD 2020-21 First Interim Report (SACS)","kind":"first-interim","drive":"https://drive.google.com/file/d/1WnkAyxC7qp_2AVdqIFl3M17_76LnbWVy/view","note":"The district archive has no June 2020 adoption file; the first interim report carries the original adopted budget column."},"2021-22":{"id":"sacs-2021-22","title":"MVWSD 2021-22 Budget (SACS, July 1 budget adoption)","kind":"budget-adoption","drive":"https://drive.google.com/file/d/1A8iCEq-kYvY6uMYMJT3oWQTvRWat4hFf/view"},"2022-23":{"id":"sacs-2022-23","title":"MVWSD 2022-23 Budget (SACS, July 1 budget adoption)","kind":"budget-adoption","drive":"https://drive.google.com/file/d/1cj2SSZCV4fv56A0ySE17hTa6a2JMfe0b/view"},"2023-24":{"id":"sacs-2023-24","title":"MVWSD 2023-24 Budget (SACS, July 1 budget adoption)","kind":"budget-adoption","drive":"https://drive.google.com/file/d/1jw7gqvU7Fil3WeUGgegZyxlFw5AOqiV_/view"},"2024-25":{"id":"sacs-2024-25","title":"MVWSD 2024-25 Budget (SACS, July 1 budget adoption)","kind":"budget-adoption","drive":"https://drive.google.com/file/d/1d_bt9uRvy0Fz335PTCD38nWQS3MheVXl/view"},"2025-26":{"id":"sacs-2025-26","title":"MVWSD 2025-26 Budget (SACS, July 1 budget adoption)","kind":"budget-adoption","drive":"https://drive.google.com/file/d/11pBqzVi0Arif99JVAdbplEI0Vp3EXVjP/view"}},"objects":{"1100":"Certificated Teachers' Salaries","1200":"Certificated Pupil Support Salaries","1300":"Certificated Supervisors' and Administrators' Salaries","1900":"Other Certificated Salaries","2100":"Classified Instructional Salaries","2200":"Classified Support Salaries","2300":"Classified Supervisors' and Administrators' Salaries","2400":"Clerical, Technical and Office Salaries","2900":"Other Classified Salaries","3102":"STRS (teacher retirement)","3202":"PERS (classified retirement)","3302":"OASDI/Medicare/Alternative","3402":"Health and Welfare Benefits","3502":"Unemployment Insurance","3602":"Workers' Compensation","3702":"OPEB, Allocated","3752":"OPEB, Active Employees","3902":"Other Employee Benefits","4100":"Approved Textbooks and Core Curricula Materials","4200":"Books and Other Reference Materials","4300":"Materials and Supplies","4400":"Noncapitalized Equipment","4700":"Food","5100":"Subagreements for Services","5200":"Travel and Conferences","5300":"Dues and Memberships","5450":"Insurance","5500":"Operations and Housekeeping Services","5600":"Rentals, Leases, Repairs, and Noncapitalized Improvements","5630":"Rentals, Leases, Repairs (detail)","5710":"Transfers of Direct Costs","5750":"Transfers of Direct Costs - Interfund","5800":"Professional/Consulting Services and Operating Expenditures","5900":"Communications","6100":"Land","6170":"Land Improvements","6200":"Buildings and Improvements of Buildings","6300":"Books and Media for New School Libraries","6400":"Equipment","6500":"Equipment Replacement","6600":"Lease Assets","6700":"Subscription Assets","7110":"Tuition for Instruction Under Interdistrict Attendance Agreements","7130":"State Special Schools","7141":"Payments to Districts or Charter Schools (Excess Costs)","7142":"Payments to County Offices (Excess Costs)","7143":"Payments to JPAs (Excess Costs)","7211":"Transfers of Pass-Through Revenues to Districts","7212":"Transfers of Pass-Through Revenues to County Offices","7213":"Transfers of Pass-Through Revenues to JPAs","7221":"Special Education SELPA Transfers to Districts","7222":"Special Education SELPA Transfers to County Offices","7223":"Special Education SELPA Transfers to JPAs","7283":"ROC/P Transfers","7299":"All Other Transfers Out to All Others","7310":"Transfers of Indirect Costs","7350":"Transfers of Indirect Costs - Interfund","7399":"Total Transfers of Indirect Costs","7438":"Debt Service - Interest","7439":"Other Debt Service - Principal","7499":"Total Other Outgo","7611":"To: Child Development Fund","7612":"To: Special Reserve Fund","7613":"To: State School Building Fund","7616":"To: Cafeteria Fund","7619":"Other Authorized Interfund Transfers Out","7629":"Total Interfund Transfers Out","7651":"Debt Service - Interest (Other Uses)","7699":"All Other Financing Uses","8011":"LCFF State Aid - Current Year","8012":"Education Protection Account State Aid","8019":"LCFF State Aid - Prior Years","8021":"Homeowners' Exemptions","8022":"Timber Yield Tax","8029":"Other Subventions/In-Lieu Taxes","8041":"Secured Roll Taxes","8042":"Unsecured Roll Taxes","8043":"Prior Years' Taxes","8044":"Supplemental Taxes","8045":"Education Revenue Augmentation Fund (ERAF)","8047":"Community Redevelopment Funds","8048":"Penalties and Interest from Delinquent Taxes","8081":"Parcel Taxes","8082":"Other In-Lieu Taxes","8089":"Less: Non-LCFF (50%) Adjustment","8091":"Unrestricted LCFF Transfers - Current Year","8096":"Transfers to Charter Schools in Lieu of Property Taxes","8097":"Property Taxes Transfers","8099":"LCFF/Revenue Limit Transfers - Prior Years","8110":"Maintenance and Operations (Federal)","8181":"Special Education Entitlement","8182":"Special Education Discretionary Grants","8220":"Child Nutrition Programs","8221":"Donated Food Commodities","8260":"Forest Reserve Funds","8270":"Flood Control Funds","8280":"Wildlife Reserve Funds","8281":"FEMA","8285":"Interagency Contracts Between LEAs","8287":"Pass-Through Revenues from Federal Sources","8290":"Other Federal Revenue (Title I, II, III, IV and other)","8299":"Other Federal Revenue","8311":"Other State Apportionments - Current Year","8319":"Other State Apportionments - Prior Years","8520":"Child Nutrition Programs (State)","8550":"Mandated Cost Reimbursements","8560":"Lottery - Unrestricted and Instructional Materials","8575":"Tax Relief Subventions","8576":"Pass-Through Revenues from State Sources","8587":"Pass-Through Revenues from State Sources","8590":"All Other State Revenue","8599":"Other State Revenue","8615":"County and District Taxes - Secured Roll","8616":"County and District Taxes - Unsecured Roll","8617":"County and District Taxes - Prior Years","8618":"County and District Taxes - Supplemental","8621":"Parcel Taxes (Non-LCFF)","8622":"Other Non-Ad Valorem Taxes","8625":"Community Redevelopment Funds Not Subject to LCFF","8629":"Penalties and Interest (Non-LCFF Taxes)","8631":"Sale of Equipment/Supplies","8632":"Sale of Publications","8634":"Food Service Sales","8639":"All Other Sales","8650":"Leases and Rentals","8660":"Interest","8662":"Net Increase (Decrease) in Fair Value of Investments","8671":"Adult Education Fees","8672":"Non-Resident Students","8675":"Transportation Fees from Individuals","8677":"Interagency Services","8681":"Mitigation/Developer Fees","8689":"All Other Fees and Contracts","8691":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","8697":"Pass-Through Revenues from Local Sources","8699":"All Other Local Revenue","8710":"Tuition","8783":"Transfers of Apportionments from County Offices","8791":"Transfers of Apportionments from Districts","8792":"Transfers of Apportionments from County Offices","8793":"Transfers of Apportionments from JPAs","8799":"Other Transfers of Apportionments","8912":"Transfers from Special Reserve Fund","8914":"Transfers from Bond Interest and Redemption Fund","8919":"Other Authorized Interfund Transfers In","8929":"Total Interfund Transfers In","8931":"Proceeds from Disposal of Capital Assets","8953":"Other Sources (County School Building Aid)","8965":"Transfers from Funds of Lapsed/Reorganized LEAs","8971":"Proceeds from Certificates of Participation","8972":"Proceeds from Leases","8973":"Proceeds from Lease Revenue Bonds","8974":"Proceeds from SBITAs","8979":"All Other Financing Sources","8980":"Contributions from Unrestricted Revenues","8990":"Contributions from Restricted Revenues","8999":"Total Contributions","9711":"Revolving Cash","9712":"Stores","9713":"Prepaid Items","9719":"All Others (Nonspendable)","9740":"Restricted Balance","9750":"Stabilization Arrangements","9760":"Other Commitments","9780":"Other Assignments","9789":"Reserve for Economic Uncertainties","9790":"Unassigned/Unappropriated Amount","9791":"Beginning Fund Balance - As of July 1, Unaudited","9793":"Audit Adjustments","9795":"Other Restatements"},"groups":[{"key":"lcff","label":"LCFF sources (state aid and local property taxes)","lo":"8010","hi":"8099"},{"key":"federal","label":"Federal revenue","lo":"8100","hi":"8299"},{"key":"state","label":"Other state revenue","lo":"8300","hi":"8599"},{"key":"local","label":"Other local revenue","lo":"8600","hi":"8799"},{"key":"cert","label":"Certificated salaries","lo":"1000","hi":"1999"},{"key":"class","label":"Classified salaries","lo":"2000","hi":"2999"},{"key":"benefits","label":"Employee benefits","lo":"3000","hi":"3999"},{"key":"supplies","label":"Books and supplies","lo":"4000","hi":"4999"},{"key":"services","label":"Services and other operating expenditures","lo":"5000","hi":"5999"},{"key":"capital","label":"Capital outlay","lo":"6000","hi":"6999"},{"key":"outgo","label":"Other outgo","lo":"7100","hi":"7299"},{"key":"outgo2","label":"Other outgo (debt service)","lo":"7400","hi":"7499"},{"key":"indirect","label":"Transfers of indirect costs","lo":"7300","hi":"7399"}],"series":[{"year":"2018-19","kind":"estimated-actuals","doc":"sacs-2019-20","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":22279676,"restricted":4256302,"total":26535978,"page":19},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":117198,"restricted":965915,"total":1083113,"page":19},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":3568707,"restricted":565506,"total":4134213,"page":19},"1900":{"desc":"Other Certificated Salaries","unrestricted":82973,"restricted":0,"total":82973,"page":19},"2100":{"desc":"Classified Instructional Salaries","unrestricted":null,"restricted":3192305.22,"total":4330552.22,"page":19},"2200":{"desc":"Classified Support Salaries","unrestricted":680581,"restricted":2159046,"total":2839627,"page":19},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":986168.25,"restricted":453100,"total":1439268.25,"page":19},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":2182228,"restricted":934035,"total":3116263,"page":19},"2900":{"desc":"Other Classified Salaries","unrestricted":478549.94,"restricted":52519.05,"total":531068.99,"page":19},"3102":{"desc":"STRS (teacher retirement)","unrestricted":4274131,"restricted":3233430,"total":7507561,"page":19},"3202":{"desc":"PERS (classified retirement)","unrestricted":862546,"restricted":1143141,"total":2005687,"page":19},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":779500.13,"restricted":625883,"total":1405383.13,"page":19},"3402":{"desc":"Health and Welfare Benefits","unrestricted":4457736,"restricted":1782543,"total":6240279,"page":19},"3502":{"desc":"Unemployment Insurance","unrestricted":17567.45,"restricted":7369,"total":24936.45,"page":19},"3602":{"desc":"Workers' Compensation","unrestricted":557925.96,"restricted":221167,"total":779092.96,"page":19},"3702":{"desc":"OPEB, Allocated","unrestricted":268587,"restricted":8265,"total":276852,"page":19},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":0,"total":0,"page":19},"3902":{"desc":"Other Employee Benefits","unrestricted":0,"restricted":0,"total":0,"page":19},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":0,"total":0,"page":19},"4200":{"desc":"Books and Other Reference Materials","unrestricted":181914,"restricted":273586,"total":455500,"page":19},"4300":{"desc":"Materials and Supplies","unrestricted":null,"restricted":null,"total":2718050.15,"page":19},"4400":{"desc":"Noncapitalized Equipment","unrestricted":10897,"restricted":271650,"total":282547,"page":20},"4700":{"desc":"Food","unrestricted":0,"restricted":0,"total":0,"page":20},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":0,"total":0,"page":20},"5200":{"desc":"Travel and Conferences","unrestricted":168314,"restricted":80546,"total":248860,"page":20},"5300":{"desc":"Dues and Memberships","unrestricted":70937,"restricted":200,"total":71137,"page":20},"5450":{"desc":"Insurance","unrestricted":244435,"restricted":0,"total":244435,"page":20},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":1512000,"restricted":0,"total":1512000,"page":20},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":131100,"restricted":256532,"total":387632,"page":20},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-31004,"restricted":31004,"total":0,"page":20},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":16144.7,"restricted":75255,"total":91399.7,"page":20},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":2092741.8,"restricted":8846747.08,"total":10939488.88,"page":20},"5900":{"desc":"Communications","unrestricted":38600,"restricted":45511,"total":84111,"page":20},"6100":{"desc":"Land","unrestricted":0,"restricted":38480,"total":38480,"page":21},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":0,"total":0,"page":21},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":0,"restricted":0,"total":0,"page":21},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":0,"total":0,"page":21},"6400":{"desc":"Equipment","unrestricted":9000,"restricted":10000,"total":19000,"page":21},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":21},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":21},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":21},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":21},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":21},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":21},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":21},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":21},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":21},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":0,"restricted":0,"total":0,"page":21},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":0,"restricted":0,"total":0,"page":21},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":21},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":21},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":22},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-234308.51,"restricted":234308.51,"total":0,"page":22},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-51684.53,"restricted":0,"total":-51684.53,"page":22},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":22},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":22},"7611":{"desc":"To: Child Development Fund","unrestricted":172917,"restricted":40000,"total":212917,"page":23},"7612":{"desc":"To: Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":23},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":23},"7616":{"desc":"To: Cafeteria Fund","unrestricted":513278,"restricted":0,"total":513278,"page":23},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":1145347,"total":1145347,"page":23},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":24},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":24},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":13},"8012":{"desc":"Education Protection Account State Aid","unrestricted":993784,"restricted":0,"total":993784,"page":13},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":190,"restricted":0,"total":190,"page":13},"8021":{"desc":"Homeowners' Exemptions","unrestricted":218000,"restricted":0,"total":218000,"page":13},"8022":{"desc":"Timber Yield Tax","unrestricted":1600,"restricted":0,"total":1600,"page":13},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8041":{"desc":"Secured Roll Taxes","unrestricted":44977000,"restricted":0,"total":44977000,"page":13},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":3709000,"restricted":0,"total":3709000,"page":13},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":13},"8047":{"desc":"Community Redevelopment Funds","unrestricted":27000,"restricted":0,"total":27000,"page":13},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":13},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":13},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-111830,"restricted":0,"total":-111830,"page":13},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":2306411,"total":2306411,"page":13},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":14},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":135723,"restricted":0,"total":135723,"page":14},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1042494,"total":1042494,"page":14},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":100314,"total":100314,"page":14},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":14},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":14},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":14},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":14},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":14},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":14},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":14},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":0,"restricted":985784.68,"total":1013212.68,"page":14},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":15},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":15},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":0,"total":0,"page":15},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":1069280,"restricted":0,"total":1069280,"page":15},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":779462,"restricted":273586,"total":1053048,"page":15},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":15},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":15},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":15},"8590":{"desc":"All Other State Revenue","unrestricted":0,"restricted":3116668.78,"total":3116668.78,"page":15},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":17},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":17},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":17},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":17},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2957000,"total":2957000,"page":17},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":17},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":17},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":17},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":17},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":17},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":17},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":17},"8650":{"desc":"Leases and Rentals","unrestricted":2756333,"restricted":0,"total":2756333,"page":17},"8660":{"desc":"Interest","unrestricted":350000,"restricted":0,"total":350000,"page":17},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":0,"restricted":0,"total":0,"page":17},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":17},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":17},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":6000,"restricted":0,"total":6000,"page":17},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":17},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":17},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":0,"total":0,"page":17},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":18},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":18},"8699":{"desc":"All Other Local Revenue","unrestricted":774513.19,"restricted":5214941,"total":5989454.19,"page":18},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":18},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":18},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":18},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":54158,"total":54158,"page":18},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":18},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":0,"restricted":0,"total":0,"page":18},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":1591983.63,"restricted":0,"total":1591983.63,"page":23},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":23},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":23},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":23},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":23},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":23},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":23},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":23},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":23},"8979":{"desc":"All Other Financing Sources","unrestricted":0,"restricted":0,"total":0,"page":9},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-15116200.05,"restricted":15116200.05,"total":0,"page":24},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":24}},"totals":{"revenues":{"unrestricted":59400512.19,"restricted":16078785.46,"total":75479297.65,"page":9},"expenditures":{"unrestricted":48459912.99,"restricted":30913891.21,"total":79373804.2,"page":9},"ending_balance":{"unrestricted":21300567.98,"restricted":null,"total":22855995.57,"page":10},"lcff":{"unrestricted":53529201,"restricted":2306411,"total":55835612,"page":14},"federal":{"unrestricted":135723,"restricted":2156020.68,"total":2291743.68,"page":15},"state":{"unrestricted":1848742,"restricted":3390254.78,"total":5238996.78,"page":16},"local":{"unrestricted":3886846.19,"restricted":8226099,"total":12112945.19,"page":18},"cert":{"unrestricted":26048554,"restricted":5787723,"total":31836277,"page":19},"class":{"unrestricted":5465774.19,"restricted":6791005.27,"total":12256779.46,"page":19},"benefits":{"unrestricted":11217993.54,"restricted":7021798,"total":18239791.54,"page":19},"supplies":{"unrestricted":1761315.8,"restricted":1694781.35,"total":3456097.15,"page":20},"capital":{"unrestricted":9000,"restricted":48480,"total":57480,"page":21},"outgo":{"unrestricted":0,"restricted":0,"total":0,"page":22},"indirect":{"unrestricted":-285993.04,"restricted":234308.51,"total":-51684.53,"page":22},"services":{"unrestricted":null,"restricted":null,"total":13579063.58,"page":20,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":22,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":8000,"restricted":0,"total":8000,"page":26},"9712":{"desc":"Stores","unrestricted":4730.42,"restricted":0,"total":4730.42,"page":26},"9713":{"desc":"Prepaid Items","unrestricted":195260,"restricted":0,"total":195260,"page":26},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":26},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":1555427.59,"total":1555427.59,"page":26},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":26},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":26},"9780":{"desc":"Other Assignments","unrestricted":0,"restricted":0,"total":0,"page":26},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":26},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":21092577.56,"restricted":0,"total":21092577.56,"page":26},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":null,"restricted":2459680.29,"total":27030060.49,"page":26},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":0,"total":0,"page":26},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":26}}},{"year":"2019-20","kind":"adopted-budget","doc":"sacs-2019-20","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":21190786.3,"restricted":4469089,"total":25659875.3,"page":19},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":138930,"restricted":1093448,"total":1232378,"page":19},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":3581883,"restricted":488511,"total":4070394,"page":19},"1900":{"desc":"Other Certificated Salaries","unrestricted":65848,"restricted":0,"total":65848,"page":19},"2100":{"desc":"Classified Instructional Salaries","unrestricted":785769,"restricted":4030912.22,"total":4816681.22,"page":19},"2200":{"desc":"Classified Support Salaries","unrestricted":700053,"restricted":2310561,"total":3010614,"page":19},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":888920,"restricted":464629,"total":1353549,"page":19},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":2276120,"restricted":953655,"total":3229775,"page":19},"2900":{"desc":"Other Classified Salaries","unrestricted":573014,"restricted":12000,"total":585014,"page":19},"3102":{"desc":"STRS (teacher retirement)","unrestricted":4208433.8,"restricted":3368125,"total":7576558.8,"page":19},"3202":{"desc":"PERS (classified retirement)","unrestricted":941265,"restricted":1462527,"total":2403792,"page":19},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":747419,"restricted":687141,"total":1434560,"page":19},"3402":{"desc":"Health and Welfare Benefits","unrestricted":4656702.4,"restricted":2316255,"total":6972957.4,"page":19},"3502":{"desc":"Unemployment Insurance","unrestricted":17545.8,"restricted":8135,"total":25680.8,"page":19},"3602":{"desc":"Workers' Compensation","unrestricted":534994.7,"restricted":244929,"total":779923.7,"page":19},"3702":{"desc":"OPEB, Allocated","unrestricted":293802,"restricted":32569,"total":326371,"page":19},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":0,"total":0,"page":19},"3902":{"desc":"Other Employee Benefits","unrestricted":0,"restricted":0,"total":0,"page":19},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":0,"total":0,"page":19},"4200":{"desc":"Books and Other Reference Materials","unrestricted":386719,"restricted":863586,"total":1250305,"page":19},"4300":{"desc":"Materials and Supplies","unrestricted":null,"restricted":null,"total":1301830.98,"page":19},"4400":{"desc":"Noncapitalized Equipment","unrestricted":null,"restricted":205000,"total":217000,"page":20},"4700":{"desc":"Food","unrestricted":0,"restricted":0,"total":0,"page":20},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":0,"total":0,"page":20},"5200":{"desc":"Travel and Conferences","unrestricted":146414,"restricted":76843,"total":223257,"page":20},"5300":{"desc":"Dues and Memberships","unrestricted":47854,"restricted":200,"total":48054,"page":20},"5450":{"desc":"Insurance","unrestricted":358141,"restricted":0,"total":358141,"page":20},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":1584900,"restricted":0,"total":1584900,"page":20},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":139400,"restricted":229467,"total":368867,"page":20},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-31004,"restricted":31004,"total":0,"page":20},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":12000,"restricted":75255,"total":87255,"page":20},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":1546009.43,"restricted":7157216.21,"total":8703225.64,"page":20},"5900":{"desc":"Communications","unrestricted":40600,"restricted":45511,"total":86111,"page":20},"6100":{"desc":"Land","unrestricted":0,"restricted":0,"total":0,"page":21},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":0,"total":0,"page":21},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":0,"restricted":0,"total":0,"page":21},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":0,"total":0,"page":21},"6400":{"desc":"Equipment","unrestricted":0,"restricted":10000,"total":10000,"page":21},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":21},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":21},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":21},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":21},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":21},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":21},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":21},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":21},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":21},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":0,"restricted":0,"total":0,"page":21},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":0,"restricted":0,"total":0,"page":21},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":21},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":21},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":22},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-254971,"restricted":254971,"total":0,"page":22},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-51823,"restricted":0,"total":-51823,"page":22},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":22},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":22},"7611":{"desc":"To: Child Development Fund","unrestricted":266333,"restricted":60000,"total":326333,"page":23},"7612":{"desc":"To: Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":23},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":23},"7616":{"desc":"To: Cafeteria Fund","unrestricted":623233,"restricted":0,"total":623233,"page":23},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":0,"total":0,"page":23},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":24},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":24},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":13},"8012":{"desc":"Education Protection Account State Aid","unrestricted":1013124,"restricted":0,"total":1013124,"page":13},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":13},"8021":{"desc":"Homeowners' Exemptions","unrestricted":231080,"restricted":0,"total":231080,"page":13},"8022":{"desc":"Timber Yield Tax","unrestricted":1696,"restricted":0,"total":1696,"page":13},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8041":{"desc":"Secured Roll Taxes","unrestricted":47675620,"restricted":0,"total":47675620,"page":13},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":3931540,"restricted":0,"total":3931540,"page":13},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":13},"8047":{"desc":"Community Redevelopment Funds","unrestricted":28620,"restricted":0,"total":28620,"page":13},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":13},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":13},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":13},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-115475,"restricted":0,"total":-115475,"page":13},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":2369977,"total":2369977,"page":13},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":14},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":0,"restricted":0,"total":0,"page":14},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1099691,"total":1099691,"page":14},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":117896,"total":117896,"page":14},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":14},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":14},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":14},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":14},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":14},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":14},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":14},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":0,"restricted":1176352,"total":1176352,"page":14},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":15},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":15},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":0,"total":0,"page":15},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":160254,"restricted":0,"total":160254,"page":15},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":779462,"restricted":273586,"total":1053048,"page":15},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":15},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":15},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":15},"8590":{"desc":"All Other State Revenue","unrestricted":0,"restricted":3121270.78,"total":3121270.78,"page":15},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":17},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":17},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":17},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":17},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2957000,"total":2957000,"page":17},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":17},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":17},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":17},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":17},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":17},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":17},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":17},"8650":{"desc":"Leases and Rentals","unrestricted":2756333,"restricted":0,"total":2756333,"page":17},"8660":{"desc":"Interest","unrestricted":350000,"restricted":0,"total":350000,"page":17},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":0,"restricted":0,"total":0,"page":17},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":17},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":17},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":6000,"restricted":0,"total":6000,"page":17},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":17},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":17},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":0,"total":0,"page":17},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":18},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":18},"8699":{"desc":"All Other Local Revenue","unrestricted":45000,"restricted":3944734,"total":3989734,"page":18},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":18},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":18},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":18},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":45333,"total":45333,"page":18},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":18},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":0,"restricted":0,"total":0,"page":18},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":23},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":23},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":23},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":23},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":23},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":23},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":23},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":23},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":23},"8979":{"desc":"All Other Financing Sources","unrestricted":0,"restricted":0,"total":0,"page":9},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-15728542,"restricted":15728542,"total":0,"page":24},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":24}},"totals":{"revenues":{"unrestricted":60577711,"restricted":15105839.78,"total":75683550.78,"page":9},"expenditures":{"unrestricted":46101940.19,"restricted":31629155.65,"total":77731095.84,"page":9},"ending_balance":{"unrestricted":19158230.79,"restricted":700653.72,"total":19858884.51,"page":10},"lcff":{"unrestricted":56480662,"restricted":2369977,"total":58850639,"page":14},"federal":{"unrestricted":0,"restricted":2393939,"total":2393939,"page":15},"state":{"unrestricted":null,"restricted":3394856.78,"total":4334572.78,"page":16},"local":{"unrestricted":3157333,"restricted":6947067,"total":10104400,"page":18},"cert":{"unrestricted":null,"restricted":6051048,"total":31028495.3,"page":19},"class":{"unrestricted":5223876,"restricted":7771757.22,"total":12995633.22,"page":19},"benefits":{"unrestricted":11400162.7,"restricted":8119681,"total":19519843.7,"page":19},"supplies":{"unrestricted":962933.76,"restricted":1806202.22,"total":2769135.98,"page":20},"capital":{"unrestricted":0,"restricted":10000,"total":10000,"page":21},"outgo":{"unrestricted":0,"restricted":0,"total":0,"page":22},"indirect":{"unrestricted":-306794,"restricted":254971,"total":-51823,"page":22},"services":{"unrestricted":null,"restricted":null,"total":11459810.64,"page":20,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":22,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":0,"restricted":0,"total":0,"page":26},"9712":{"desc":"Stores","unrestricted":0,"restricted":0,"total":0,"page":26},"9713":{"desc":"Prepaid Items","unrestricted":0,"restricted":0,"total":0,"page":26},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":26},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":700653.72,"total":700653.72,"page":26},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":26},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":26},"9780":{"desc":"Other Assignments","unrestricted":0,"restricted":0,"total":0,"page":26},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":26},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":null,"restricted":0,"total":19158230.79,"page":26},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":21300567.98,"restricted":1555427.59,"total":22855995.57,"page":26},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":0,"total":0,"page":26},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":26}}},{"year":"2020-21","kind":"adopted-budget","doc":"sacs-2020-21","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":null,"restricted":null,"total":26895000,"page":25},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":null,"restricted":null,"total":1502277,"page":25},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":null,"restricted":null,"total":3890602,"page":25},"1900":{"desc":"Other Certificated Salaries","unrestricted":null,"restricted":null,"total":66338,"page":25},"2100":{"desc":"Classified Instructional Salaries","unrestricted":null,"restricted":null,"total":4896223,"page":25},"2200":{"desc":"Classified Support Salaries","unrestricted":null,"restricted":null,"total":3128258,"page":25},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":null,"restricted":null,"total":1329150,"page":25},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":null,"restricted":null,"total":3523412,"page":25},"2900":{"desc":"Other Classified Salaries","unrestricted":null,"restricted":null,"total":558710,"page":25},"3102":{"desc":"STRS (teacher retirement)","unrestricted":null,"restricted":null,"total":8346683,"page":25},"3202":{"desc":"PERS (classified retirement)","unrestricted":null,"restricted":null,"total":2514732,"page":25},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":null,"restricted":null,"total":1472991,"page":25},"3402":{"desc":"Health and Welfare Benefits","unrestricted":null,"restricted":null,"total":7145940,"page":25},"3502":{"desc":"Unemployment Insurance","unrestricted":null,"restricted":null,"total":24772,"page":25},"3602":{"desc":"Workers' Compensation","unrestricted":null,"restricted":null,"total":866709,"page":25},"3702":{"desc":"OPEB, Allocated","unrestricted":null,"restricted":null,"total":362550,"page":25},"3752":{"desc":"OPEB, Active Employees","unrestricted":null,"restricted":null,"total":0,"page":25},"3902":{"desc":"Other Employee Benefits","unrestricted":null,"restricted":null,"total":62,"page":25},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":null,"restricted":null,"total":0,"page":25},"4200":{"desc":"Books and Other Reference Materials","unrestricted":null,"restricted":null,"total":1602811,"page":25},"4300":{"desc":"Materials and Supplies","unrestricted":null,"restricted":null,"total":1878514,"page":25},"4400":{"desc":"Noncapitalized Equipment","unrestricted":null,"restricted":null,"total":761587,"page":25},"4700":{"desc":"Food","unrestricted":null,"restricted":null,"total":0,"page":25},"5100":{"desc":"Subagreements for Services","unrestricted":null,"restricted":null,"total":0,"page":25},"5200":{"desc":"Travel and Conferences","unrestricted":null,"restricted":null,"total":192474,"page":25},"5300":{"desc":"Dues and Memberships","unrestricted":null,"restricted":null,"total":50304,"page":25},"5450":{"desc":"Insurance","unrestricted":null,"restricted":null,"total":466760,"page":25},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":null,"restricted":null,"total":1575000,"page":25},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":null,"restricted":null,"total":471132,"page":25},"5710":{"desc":"Transfers of Direct Costs","unrestricted":null,"restricted":null,"total":0,"page":25},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":null,"restricted":null,"total":87255,"page":25},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":null,"restricted":null,"total":9784879.81,"page":25},"5900":{"desc":"Communications","unrestricted":null,"restricted":null,"total":89390,"page":25},"6100":{"desc":"Land","unrestricted":null,"restricted":null,"total":0,"page":26},"6170":{"desc":"Land Improvements","unrestricted":null,"restricted":null,"total":0,"page":26},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":null,"restricted":null,"total":0,"page":26},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":null,"restricted":null,"total":0,"page":26},"6400":{"desc":"Equipment","unrestricted":null,"restricted":null,"total":24286,"page":26},"6500":{"desc":"Equipment Replacement","unrestricted":null,"restricted":null,"total":0,"page":26},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":null,"restricted":null,"total":0,"page":26},"7130":{"desc":"State Special Schools","unrestricted":null,"restricted":null,"total":0,"page":26},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":null,"restricted":null,"total":0,"page":26},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":null,"restricted":null,"total":0,"page":26},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":null,"restricted":null,"total":0,"page":26},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":null,"restricted":null,"total":0,"page":26},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":null,"restricted":null,"total":0,"page":26},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":null,"restricted":null,"total":0,"page":26},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":null,"total":0,"page":26},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":null,"total":0,"page":26},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":null,"restricted":null,"total":0,"page":26},"7283":{"desc":"ROC/P Transfers","unrestricted":null,"restricted":null,"total":0,"page":26},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":null,"restricted":null,"total":0,"page":26},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":null,"restricted":null,"total":0,"page":26},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":null,"restricted":null,"total":-35165,"page":26},"7438":{"desc":"Debt Service - Interest","unrestricted":null,"restricted":null,"total":0,"page":26},"7439":{"desc":"Other Debt Service - Principal","unrestricted":null,"restricted":null,"total":0,"page":26},"7611":{"desc":"To: Child Development Fund","unrestricted":null,"restricted":null,"total":825574,"page":27},"7612":{"desc":"To: Special Reserve Fund","unrestricted":null,"restricted":null,"total":0,"page":27},"7613":{"desc":"To: State School Building Fund","unrestricted":null,"restricted":null,"total":0,"page":27},"7616":{"desc":"To: Cafeteria Fund","unrestricted":null,"restricted":null,"total":1214459,"page":27},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":null,"restricted":null,"total":0,"page":27},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":null,"restricted":null,"total":0,"page":27},"7699":{"desc":"All Other Financing Uses","unrestricted":null,"restricted":null,"total":0,"page":27},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":null,"restricted":null,"total":3362388,"page":22},"8012":{"desc":"Education Protection Account State Aid","unrestricted":null,"restricted":null,"total":984738,"page":22},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":22},"8021":{"desc":"Homeowners' Exemptions","unrestricted":null,"restricted":null,"total":219000,"page":22},"8022":{"desc":"Timber Yield Tax","unrestricted":null,"restricted":null,"total":400,"page":22},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8041":{"desc":"Secured Roll Taxes","unrestricted":null,"restricted":null,"total":54013300,"page":22},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":null,"restricted":null,"total":3687000,"page":22},"8043":{"desc":"Prior Years' Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8044":{"desc":"Supplemental Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":null,"restricted":null,"total":0,"page":22},"8047":{"desc":"Community Redevelopment Funds","unrestricted":null,"restricted":null,"total":28000,"page":22},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8081":{"desc":"Parcel Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":null,"total":0,"page":22},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":null,"restricted":null,"total":0,"page":22},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":null,"restricted":null,"total":-120000,"page":22},"8097":{"desc":"Property Taxes Transfers","unrestricted":null,"restricted":null,"total":2603268,"page":22},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":22},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":null,"restricted":null,"total":0,"page":22},"8181":{"desc":"Special Education Entitlement","unrestricted":null,"restricted":null,"total":1069970,"page":22},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":null,"restricted":null,"total":96111,"page":22},"8220":{"desc":"Child Nutrition Programs","unrestricted":null,"restricted":null,"total":0,"page":22},"8221":{"desc":"Donated Food Commodities","unrestricted":null,"restricted":null,"total":0,"page":22},"8260":{"desc":"Forest Reserve Funds","unrestricted":null,"restricted":null,"total":0,"page":22},"8270":{"desc":"Flood Control Funds","unrestricted":null,"restricted":null,"total":0,"page":22},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":null,"restricted":null,"total":0,"page":22},"8281":{"desc":"FEMA","unrestricted":null,"restricted":null,"total":0,"page":22},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":null,"restricted":null,"total":0,"page":22},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":null,"restricted":null,"total":0,"page":22},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":null,"restricted":null,"total":1424716,"page":22},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":null,"restricted":null,"total":0,"page":23},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":23},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":null,"restricted":null,"total":0,"page":23},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":null,"restricted":null,"total":145668,"page":23},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":null,"restricted":null,"total":914764,"page":23},"8575":{"desc":"Tax Relief Subventions","unrestricted":null,"restricted":null,"total":0,"page":23},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":null,"total":0,"page":23},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":null,"total":0,"page":23},"8590":{"desc":"All Other State Revenue","unrestricted":null,"restricted":null,"total":3836647.38,"page":23},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":null,"restricted":null,"total":0,"page":24},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":null,"restricted":null,"total":0,"page":24},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":24},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":null,"restricted":null,"total":0,"page":24},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":null,"restricted":null,"total":2948000,"page":24},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":null,"restricted":null,"total":0,"page":24},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":null,"restricted":null,"total":0,"page":24},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":null,"restricted":null,"total":0,"page":24},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":null,"restricted":null,"total":0,"page":24},"8632":{"desc":"Sale of Publications","unrestricted":null,"restricted":null,"total":0,"page":24},"8634":{"desc":"Food Service Sales","unrestricted":null,"restricted":null,"total":0,"page":24},"8639":{"desc":"All Other Sales","unrestricted":null,"restricted":null,"total":0,"page":24},"8650":{"desc":"Leases and Rentals","unrestricted":null,"restricted":null,"total":5975528,"page":24},"8660":{"desc":"Interest","unrestricted":null,"restricted":null,"total":350000,"page":24},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":null,"restricted":null,"total":0,"page":24},"8671":{"desc":"Adult Education Fees","unrestricted":null,"restricted":null,"total":0,"page":24},"8672":{"desc":"Non-Resident Students","unrestricted":null,"restricted":null,"total":0,"page":24},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":null,"restricted":null,"total":6000,"page":24},"8677":{"desc":"Interagency Services","unrestricted":null,"restricted":null,"total":0,"page":24},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":null,"restricted":null,"total":0,"page":24},"8689":{"desc":"All Other Fees and Contracts","unrestricted":null,"restricted":null,"total":15000,"page":24},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":null,"total":0,"page":24},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":null,"restricted":null,"total":0,"page":24},"8699":{"desc":"All Other Local Revenue","unrestricted":null,"restricted":null,"total":4106206,"page":24},"8710":{"desc":"Tuition","unrestricted":null,"restricted":null,"total":0,"page":24},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":null,"total":0,"page":24},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":null,"restricted":null,"total":0,"page":24},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":null,"total":52149,"page":24},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":null,"restricted":null,"total":0,"page":24},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":null,"restricted":null,"total":0,"page":24},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":null,"restricted":null,"total":0,"page":27},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":null,"restricted":null,"total":0,"page":27},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":null,"restricted":null,"total":0,"page":27},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":null,"restricted":null,"total":0,"page":27},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":null,"restricted":null,"total":0,"page":27},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":null,"restricted":null,"total":0,"page":27},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":null,"restricted":null,"total":0,"page":27},"8972":{"desc":"Proceeds from Leases","unrestricted":null,"restricted":null,"total":0,"page":27},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":null,"restricted":null,"total":0,"page":27},"8979":{"desc":"All Other Financing Sources","unrestricted":null,"restricted":null,"total":0,"page":20},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":null,"restricted":null,"total":0,"page":27},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":null,"restricted":null,"total":0,"page":27}},"totals":{"revenues":{"unrestricted":null,"restricted":null,"total":85718853.38,"page":20},"expenditures":{"unrestricted":null,"restricted":null,"total":83473636.81,"page":20},"ending_balance":{"unrestricted":null,"restricted":null,"total":24444291.05,"page":21},"lcff":{"unrestricted":null,"restricted":null,"total":64778094,"page":22},"federal":{"unrestricted":null,"restricted":null,"total":2590797,"page":23},"state":{"unrestricted":null,"restricted":null,"total":4897079.38,"page":23},"local":{"unrestricted":null,"restricted":null,"total":13452883,"page":24},"cert":{"unrestricted":null,"restricted":null,"total":32354217,"page":25},"class":{"unrestricted":null,"restricted":null,"total":13435753,"page":25},"benefits":{"unrestricted":null,"restricted":null,"total":20734439,"page":25},"supplies":{"unrestricted":null,"restricted":null,"total":4242912,"page":25},"capital":{"unrestricted":null,"restricted":null,"total":24286,"page":26},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":26},"indirect":{"unrestricted":null,"restricted":null,"total":-35165,"page":26},"services":{"unrestricted":null,"restricted":null,"total":12717194.81,"page":25,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":26,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":null,"restricted":null,"total":0,"page":21},"9712":{"desc":"Stores","unrestricted":null,"restricted":null,"total":0,"page":21},"9713":{"desc":"Prepaid Items","unrestricted":null,"restricted":null,"total":0,"page":21},"9719":{"desc":"All Others (Nonspendable)","unrestricted":null,"restricted":null,"total":0,"page":21},"9740":{"desc":"Restricted Balance","unrestricted":null,"restricted":null,"total":1520284.58,"page":21},"9750":{"desc":"Stabilization Arrangements","unrestricted":null,"restricted":null,"total":0,"page":21},"9760":{"desc":"Other Commitments","unrestricted":null,"restricted":null,"total":0,"page":21},"9780":{"desc":"Other Assignments","unrestricted":null,"restricted":null,"total":0,"page":21},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":null,"restricted":null,"total":0,"page":21},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":null,"restricted":null,"total":22924006.47,"page":21},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":null,"restricted":null,"total":24239107.48,"page":21},"9793":{"desc":"Audit Adjustments","unrestricted":null,"restricted":null,"total":0,"page":21},"9795":{"desc":"Other Restatements","unrestricted":null,"restricted":null,"total":0,"page":21}}},{"year":"2020-21","kind":"first-interim-projection","doc":"sacs-2020-21","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":null,"restricted":null,"total":26830576,"page":25},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":null,"restricted":null,"total":1465764,"page":25},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":null,"restricted":null,"total":3789255,"page":25},"1900":{"desc":"Other Certificated Salaries","unrestricted":null,"restricted":null,"total":66338,"page":25},"2100":{"desc":"Classified Instructional Salaries","unrestricted":null,"restricted":null,"total":4713403.69,"page":25},"2200":{"desc":"Classified Support Salaries","unrestricted":null,"restricted":null,"total":3150435,"page":25},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":null,"restricted":null,"total":1492582.3,"page":25},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":null,"restricted":null,"total":3447893,"page":25},"2900":{"desc":"Other Classified Salaries","unrestricted":null,"restricted":null,"total":569753,"page":25},"3102":{"desc":"STRS (teacher retirement)","unrestricted":null,"restricted":null,"total":8349867,"page":25},"3202":{"desc":"PERS (classified retirement)","unrestricted":null,"restricted":null,"total":2408992,"page":25},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":null,"restricted":null,"total":1439846,"page":25},"3402":{"desc":"Health and Welfare Benefits","unrestricted":null,"restricted":null,"total":6826733,"page":25},"3502":{"desc":"Unemployment Insurance","unrestricted":null,"restricted":null,"total":24565,"page":25},"3602":{"desc":"Workers' Compensation","unrestricted":null,"restricted":null,"total":928809,"page":25},"3702":{"desc":"OPEB, Allocated","unrestricted":null,"restricted":null,"total":444747,"page":25},"3752":{"desc":"OPEB, Active Employees","unrestricted":null,"restricted":null,"total":0,"page":25},"3902":{"desc":"Other Employee Benefits","unrestricted":null,"restricted":null,"total":62,"page":25},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":null,"restricted":null,"total":0,"page":25},"4200":{"desc":"Books and Other Reference Materials","unrestricted":null,"restricted":null,"total":1825115,"page":25},"4300":{"desc":"Materials and Supplies","unrestricted":null,"restricted":null,"total":4410889.14,"page":25},"4400":{"desc":"Noncapitalized Equipment","unrestricted":null,"restricted":null,"total":742820,"page":25},"4700":{"desc":"Food","unrestricted":null,"restricted":null,"total":0,"page":25},"5100":{"desc":"Subagreements for Services","unrestricted":null,"restricted":null,"total":0,"page":25},"5200":{"desc":"Travel and Conferences","unrestricted":null,"restricted":null,"total":154168,"page":25},"5300":{"desc":"Dues and Memberships","unrestricted":null,"restricted":null,"total":73336,"page":25},"5450":{"desc":"Insurance","unrestricted":null,"restricted":null,"total":537653.6,"page":25},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":null,"restricted":null,"total":1738205,"page":25},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":null,"restricted":null,"total":477006,"page":25},"5710":{"desc":"Transfers of Direct Costs","unrestricted":null,"restricted":null,"total":0,"page":25},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":null,"restricted":null,"total":87255,"page":25},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":null,"restricted":null,"total":11509737.94,"page":25},"5900":{"desc":"Communications","unrestricted":null,"restricted":null,"total":93640.1,"page":25},"6100":{"desc":"Land","unrestricted":null,"restricted":null,"total":0,"page":26},"6170":{"desc":"Land Improvements","unrestricted":null,"restricted":null,"total":0,"page":26},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":null,"restricted":null,"total":0,"page":26},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":null,"restricted":null,"total":0,"page":26},"6400":{"desc":"Equipment","unrestricted":null,"restricted":null,"total":26000,"page":26},"6500":{"desc":"Equipment Replacement","unrestricted":null,"restricted":null,"total":0,"page":26},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":null,"restricted":null,"total":0,"page":26},"7130":{"desc":"State Special Schools","unrestricted":null,"restricted":null,"total":0,"page":26},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":null,"restricted":null,"total":0,"page":26},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":null,"restricted":null,"total":0,"page":26},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":null,"restricted":null,"total":0,"page":26},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":null,"restricted":null,"total":0,"page":26},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":null,"restricted":null,"total":0,"page":26},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":null,"restricted":null,"total":0,"page":26},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":null,"total":0,"page":26},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":null,"total":0,"page":26},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":null,"restricted":null,"total":0,"page":26},"7283":{"desc":"ROC/P Transfers","unrestricted":null,"restricted":null,"total":0,"page":26},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":null,"restricted":null,"total":0,"page":26},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":null,"restricted":null,"total":0,"page":26},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":null,"restricted":null,"total":-40249,"page":26},"7438":{"desc":"Debt Service - Interest","unrestricted":null,"restricted":null,"total":0,"page":26},"7439":{"desc":"Other Debt Service - Principal","unrestricted":null,"restricted":null,"total":0,"page":26},"7611":{"desc":"To: Child Development Fund","unrestricted":null,"restricted":null,"total":783885,"page":27},"7612":{"desc":"To: Special Reserve Fund","unrestricted":null,"restricted":null,"total":1650000,"page":27},"7613":{"desc":"To: State School Building Fund","unrestricted":null,"restricted":null,"total":0,"page":27},"7616":{"desc":"To: Cafeteria Fund","unrestricted":null,"restricted":null,"total":1502739,"page":27},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":null,"restricted":null,"total":0,"page":27},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":null,"restricted":null,"total":0,"page":27},"7699":{"desc":"All Other Financing Uses","unrestricted":null,"restricted":null,"total":0,"page":27},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":null,"restricted":null,"total":3599593,"page":22},"8012":{"desc":"Education Protection Account State Aid","unrestricted":null,"restricted":null,"total":983392,"page":22},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":22},"8021":{"desc":"Homeowners' Exemptions","unrestricted":null,"restricted":null,"total":226000,"page":22},"8022":{"desc":"Timber Yield Tax","unrestricted":null,"restricted":null,"total":1800,"page":22},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8041":{"desc":"Secured Roll Taxes","unrestricted":null,"restricted":null,"total":54412000,"page":22},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":null,"restricted":null,"total":3656000,"page":22},"8043":{"desc":"Prior Years' Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8044":{"desc":"Supplemental Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":null,"restricted":null,"total":0,"page":22},"8047":{"desc":"Community Redevelopment Funds","unrestricted":null,"restricted":null,"total":28023,"page":22},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8081":{"desc":"Parcel Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":null,"restricted":null,"total":0,"page":22},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":null,"total":0,"page":22},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":null,"restricted":null,"total":0,"page":22},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":null,"restricted":null,"total":-100000,"page":22},"8097":{"desc":"Property Taxes Transfers","unrestricted":null,"restricted":null,"total":2665298,"page":22},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":22},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":null,"restricted":null,"total":0,"page":22},"8181":{"desc":"Special Education Entitlement","unrestricted":null,"restricted":null,"total":1157811,"page":22},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":null,"restricted":null,"total":107617,"page":22},"8220":{"desc":"Child Nutrition Programs","unrestricted":null,"restricted":null,"total":0,"page":22},"8221":{"desc":"Donated Food Commodities","unrestricted":null,"restricted":null,"total":0,"page":22},"8260":{"desc":"Forest Reserve Funds","unrestricted":null,"restricted":null,"total":0,"page":22},"8270":{"desc":"Flood Control Funds","unrestricted":null,"restricted":null,"total":0,"page":22},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":null,"restricted":null,"total":0,"page":22},"8281":{"desc":"FEMA","unrestricted":null,"restricted":null,"total":0,"page":22},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":null,"restricted":null,"total":0,"page":22},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":null,"restricted":null,"total":0,"page":22},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":null,"restricted":null,"total":3882910.38,"page":22},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":null,"restricted":null,"total":0,"page":23},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":23},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":null,"restricted":null,"total":0,"page":23},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":null,"restricted":null,"total":158197,"page":23},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":null,"restricted":null,"total":978284,"page":23},"8575":{"desc":"Tax Relief Subventions","unrestricted":null,"restricted":null,"total":0,"page":23},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":null,"total":0,"page":23},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":null,"total":0,"page":23},"8590":{"desc":"All Other State Revenue","unrestricted":null,"restricted":null,"total":4250309.99,"page":23},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":null,"restricted":null,"total":0,"page":24},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":null,"restricted":null,"total":0,"page":24},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":null,"restricted":null,"total":0,"page":24},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":null,"restricted":null,"total":0,"page":24},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":null,"restricted":null,"total":2907535,"page":24},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":null,"restricted":null,"total":0,"page":24},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":null,"restricted":null,"total":0,"page":24},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":null,"restricted":null,"total":0,"page":24},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":null,"restricted":null,"total":0,"page":24},"8632":{"desc":"Sale of Publications","unrestricted":null,"restricted":null,"total":0,"page":24},"8634":{"desc":"Food Service Sales","unrestricted":null,"restricted":null,"total":0,"page":24},"8639":{"desc":"All Other Sales","unrestricted":null,"restricted":null,"total":0,"page":24},"8650":{"desc":"Leases and Rentals","unrestricted":null,"restricted":null,"total":5881438,"page":24},"8660":{"desc":"Interest","unrestricted":null,"restricted":null,"total":350000,"page":24},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":null,"restricted":null,"total":0,"page":24},"8671":{"desc":"Adult Education Fees","unrestricted":null,"restricted":null,"total":0,"page":24},"8672":{"desc":"Non-Resident Students","unrestricted":null,"restricted":null,"total":0,"page":24},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":null,"restricted":null,"total":6000,"page":24},"8677":{"desc":"Interagency Services","unrestricted":null,"restricted":null,"total":0,"page":24},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":null,"restricted":null,"total":0,"page":24},"8689":{"desc":"All Other Fees and Contracts","unrestricted":null,"restricted":null,"total":5000,"page":24},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":null,"total":0,"page":24},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":null,"restricted":null,"total":0,"page":24},"8699":{"desc":"All Other Local Revenue","unrestricted":null,"restricted":null,"total":4369856.03,"page":24},"8710":{"desc":"Tuition","unrestricted":null,"restricted":null,"total":0,"page":24},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":null,"total":0,"page":24},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":null,"restricted":null,"total":0,"page":24},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":null,"total":330493,"page":24},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":null,"restricted":null,"total":0,"page":24},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":null,"restricted":null,"total":0,"page":24},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":null,"restricted":null,"total":0,"page":27},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":null,"restricted":null,"total":0,"page":27},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":null,"restricted":null,"total":0,"page":27},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":null,"restricted":null,"total":0,"page":27},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":null,"restricted":null,"total":0,"page":27},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":null,"restricted":null,"total":0,"page":27},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":null,"restricted":null,"total":0,"page":27},"8972":{"desc":"Proceeds from Leases","unrestricted":null,"restricted":null,"total":0,"page":27},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":null,"restricted":null,"total":0,"page":27},"8979":{"desc":"All Other Financing Sources","unrestricted":null,"restricted":null,"total":0,"page":20},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":null,"restricted":null,"total":0,"page":27},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":null,"restricted":null,"total":0,"page":27}},"totals":{"revenues":{"unrestricted":null,"restricted":null,"total":89857557.4,"page":20},"expenditures":{"unrestricted":null,"restricted":null,"total":87585197.77,"page":20},"ending_balance":{"unrestricted":null,"restricted":null,"total":22574843.11,"page":21},"lcff":{"unrestricted":null,"restricted":null,"total":65472106,"page":22},"federal":{"unrestricted":null,"restricted":null,"total":5148338.38,"page":23},"state":{"unrestricted":null,"restricted":null,"total":5386790.99,"page":23},"local":{"unrestricted":null,"restricted":null,"total":13850322.03,"page":24},"cert":{"unrestricted":null,"restricted":null,"total":32151933,"page":25},"class":{"unrestricted":null,"restricted":null,"total":13374066.99,"page":25},"benefits":{"unrestricted":null,"restricted":null,"total":20423621,"page":25},"supplies":{"unrestricted":null,"restricted":null,"total":6978824.14,"page":25},"capital":{"unrestricted":null,"restricted":null,"total":26000,"page":26},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":26},"indirect":{"unrestricted":null,"restricted":null,"total":-40249,"page":26},"services":{"unrestricted":null,"restricted":null,"total":14671001.64,"page":25,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":26,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":null,"restricted":null,"total":0,"page":21},"9712":{"desc":"Stores","unrestricted":null,"restricted":null,"total":0,"page":21},"9713":{"desc":"Prepaid Items","unrestricted":null,"restricted":null,"total":0,"page":21},"9719":{"desc":"All Others (Nonspendable)","unrestricted":null,"restricted":null,"total":0,"page":21},"9740":{"desc":"Restricted Balance","unrestricted":null,"restricted":null,"total":17582.03,"page":21},"9750":{"desc":"Stabilization Arrangements","unrestricted":null,"restricted":null,"total":0,"page":21},"9760":{"desc":"Other Commitments","unrestricted":null,"restricted":null,"total":0,"page":21},"9780":{"desc":"Other Assignments","unrestricted":null,"restricted":null,"total":1200000,"page":21},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":null,"restricted":null,"total":0,"page":21},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":null,"restricted":null,"total":21357261.08,"page":21},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":null,"restricted":null,"total":24239107.48,"page":21},"9793":{"desc":"Audit Adjustments","unrestricted":null,"restricted":null,"total":0,"page":21},"9795":{"desc":"Other Restatements","unrestricted":null,"restricted":null,"total":0,"page":21}}},{"year":"2020-21","kind":"estimated-actuals","doc":"sacs-2021-22","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":21803747,"restricted":4494085.71,"total":26297832.71,"page":17},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":95106,"restricted":1370658,"total":1465764,"page":17},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":3383439,"restricted":380322,"total":3763761,"page":17},"1900":{"desc":"Other Certificated Salaries","unrestricted":698338,"restricted":0,"total":698338,"page":17},"2100":{"desc":"Classified Instructional Salaries","unrestricted":695409,"restricted":4080596.69,"total":4776005.69,"page":17},"2200":{"desc":"Classified Support Salaries","unrestricted":786289,"restricted":2381794,"total":3168083,"page":17},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":960838,"restricted":533946.3,"total":1494784.3,"page":17},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":2696083,"restricted":821281,"total":3517364,"page":17},"2900":{"desc":"Other Classified Salaries","unrestricted":1054547,"restricted":124697,"total":1179244,"page":17},"3102":{"desc":"STRS (teacher retirement)","unrestricted":4183148,"restricted":4200682,"total":8383830,"page":17},"3202":{"desc":"PERS (classified retirement)","unrestricted":1026071,"restricted":1461598,"total":2487669,"page":17},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":833138,"restricted":684981,"total":1518119,"page":17},"3402":{"desc":"Health and Welfare Benefits","unrestricted":4550924,"restricted":2200174,"total":6751098,"page":17},"3502":{"desc":"Unemployment Insurance","unrestricted":16987,"restricted":8285,"total":25272,"page":17},"3602":{"desc":"Workers' Compensation","unrestricted":661739,"restricted":288389,"total":950128,"page":17},"3702":{"desc":"OPEB, Allocated","unrestricted":444747,"restricted":0,"total":444747,"page":17},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":0,"total":0,"page":17},"3902":{"desc":"Other Employee Benefits","unrestricted":62,"restricted":0,"total":62,"page":17},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":0,"total":0,"page":17},"4200":{"desc":"Books and Other Reference Materials","unrestricted":266781,"restricted":1446744.08,"total":1713525.08,"page":17},"4300":{"desc":"Materials and Supplies","unrestricted":1369854.85,"restricted":6772172.38,"total":8142027.23,"page":17},"4400":{"desc":"Noncapitalized Equipment","unrestricted":9788,"restricted":790000,"total":799788,"page":18},"4700":{"desc":"Food","unrestricted":0,"restricted":0,"total":0,"page":18},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":0,"total":0,"page":18},"5200":{"desc":"Travel and Conferences","unrestricted":85006,"restricted":21802,"total":106808,"page":18},"5300":{"desc":"Dues and Memberships","unrestricted":58692,"restricted":591,"total":59283,"page":18},"5450":{"desc":"Insurance","unrestricted":529910.6,"restricted":0,"total":529910.6,"page":18},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":1599307,"restricted":202500,"total":1801807,"page":18},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":195780,"restricted":637641,"total":833421,"page":18},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-868,"restricted":868,"total":0,"page":18},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-2000,"restricted":0,"total":-2000,"page":18},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":1903005.94,"restricted":7365622.19,"total":9268628.13,"page":18},"5900":{"desc":"Communications","unrestricted":39890,"restricted":79034,"total":118924,"page":18},"6100":{"desc":"Land","unrestricted":0,"restricted":0,"total":0,"page":19},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":0,"total":0,"page":19},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":34271,"restricted":0,"total":34271,"page":19},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":0,"total":0,"page":19},"6400":{"desc":"Equipment","unrestricted":300000,"restricted":9900,"total":309900,"page":19},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":19},"6600":{"desc":"Lease Assets","unrestricted":0,"restricted":0,"total":0,"page":19},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":19},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":19},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":19},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":19},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":19},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":19},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":19},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":19},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":19},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":19},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":19},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":20},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":20},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-257967,"restricted":257964,"total":-3,"page":20},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-40249,"restricted":0,"total":-40249,"page":20},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":20},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":20},"7611":{"desc":"To: Child Development Fund","unrestricted":631557,"restricted":20000,"total":651557,"page":21},"7612":{"desc":"To: Special Reserve Fund","unrestricted":1875000,"restricted":0,"total":1875000,"page":21},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":21},"7616":{"desc":"To: Cafeteria Fund","unrestricted":761094,"restricted":0,"total":761094,"page":21},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":0,"total":0,"page":21},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":22},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":22},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":11},"8012":{"desc":"Education Protection Account State Aid","unrestricted":983392,"restricted":0,"total":983392,"page":11},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":11},"8021":{"desc":"Homeowners' Exemptions","unrestricted":226000,"restricted":0,"total":226000,"page":11},"8022":{"desc":"Timber Yield Tax","unrestricted":1800,"restricted":0,"total":1800,"page":11},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8041":{"desc":"Secured Roll Taxes","unrestricted":54726000,"restricted":0,"total":54726000,"page":11},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":4028306,"restricted":0,"total":4028306,"page":11},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":11},"8047":{"desc":"Community Redevelopment Funds","unrestricted":28000,"restricted":0,"total":28000,"page":11},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":11},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":11},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-55000,"restricted":0,"total":-55000,"page":11},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":2999213,"total":2999213,"page":11},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":12},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":0,"restricted":0,"total":0,"page":12},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1119373,"total":1119373,"page":12},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":116951,"total":116951,"page":12},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":12},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":12},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":12},"8270":{"desc":"Flood Control Funds","unrestricted":0,"restricted":0,"total":0,"page":12},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":12},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":12},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":12},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":12},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":0,"restricted":4877876.38,"total":4877876.38,"page":12},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":13},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":13},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":0,"total":0,"page":13},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":158199,"restricted":0,"total":158199,"page":13},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":737400,"restricted":240884,"total":978284,"page":13},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":13},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":13},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":13},"8590":{"desc":"All Other State Revenue","unrestricted":0,"restricted":8228549.99,"total":8228549.99,"page":13},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":15},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":15},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":15},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":15},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2917253,"total":2917253,"page":15},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":15},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":15},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":15},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":15},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":15},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":15},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":15},"8650":{"desc":"Leases and Rentals","unrestricted":5793665,"restricted":0,"total":5793665,"page":15},"8660":{"desc":"Interest","unrestricted":380000,"restricted":0,"total":380000,"page":15},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":0,"restricted":0,"total":0,"page":15},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":15},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":15},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":0,"restricted":0,"total":0,"page":15},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":15},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":15},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":2000,"total":2000,"page":15},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":16},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":16},"8699":{"desc":"All Other Local Revenue","unrestricted":189867,"restricted":5903710,"total":6093577,"page":16},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":16},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":16},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":16},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":203859,"total":203859,"page":16},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":16},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":0,"restricted":0,"total":0,"page":16},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":21},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":21},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":21},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":21},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":21},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":21},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":21},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":21},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":21},"8979":{"desc":"All Other Financing Sources","unrestricted":0,"restricted":0,"total":0,"page":7},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-14564490,"restricted":14564490,"total":0,"page":22},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":22}},"totals":{"revenues":{"unrestricted":70912086,"restricted":26609669.37,"total":97521755.37,"page":7},"expenditures":{"unrestricted":49981814.39,"restricted":40616328.35,"total":90598142.74,"page":7},"ending_balance":{"unrestricted":26077410.08,"restricted":1797659.03,"total":27875069.11,"page":8},"lcff":{"unrestricted":63652955,"restricted":2999213,"total":66652168,"page":12},"federal":{"unrestricted":0,"restricted":6114200.38,"total":6114200.38,"page":13},"state":{"unrestricted":895599,"restricted":8469433.99,"total":9365032.99,"page":14},"local":{"unrestricted":6363532,"restricted":9026822,"total":15390354,"page":16},"cert":{"unrestricted":25980630,"restricted":6245065.71,"total":32225695.71,"page":17},"class":{"unrestricted":6193166,"restricted":7942314.99,"total":14135480.99,"page":17},"benefits":{"unrestricted":11716816,"restricted":8844109,"total":20560925,"page":17},"supplies":{"unrestricted":1646423.85,"restricted":9008916.46,"total":10655340.31,"page":18},"capital":{"unrestricted":334271,"restricted":9900,"total":344171,"page":19},"outgo":{"unrestricted":0,"restricted":0,"total":0,"page":20},"indirect":{"unrestricted":-298216,"restricted":257964,"total":-40252,"page":20},"services":{"unrestricted":null,"restricted":null,"total":12716781.73,"page":18,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":20,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":0,"restricted":0,"total":0,"page":8},"9712":{"desc":"Stores","unrestricted":0,"restricted":0,"total":0,"page":8},"9713":{"desc":"Prepaid Items","unrestricted":0,"restricted":0,"total":0,"page":8},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":8},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":1797659.03,"total":1797659.03,"page":8},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":8},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":8},"9780":{"desc":"Other Assignments","unrestricted":1200000,"restricted":null,"total":1200000,"page":8},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":8},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":24877410.08,"restricted":0,"total":24877410.08,"page":8},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":22979279.47,"restricted":1259828.01,"total":24239107.48,"page":8},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":0,"total":0,"page":8},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":8}}},{"year":"2021-22","kind":"adopted-budget","doc":"sacs-2021-22","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":22344919,"restricted":5180927,"total":27525846,"page":17},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":77227,"restricted":1373443,"total":1450670,"page":17},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":3349575.05,"restricted":344579,"total":3694154.05,"page":17},"1900":{"desc":"Other Certificated Salaries","unrestricted":5000,"restricted":0,"total":5000,"page":17},"2100":{"desc":"Classified Instructional Salaries","unrestricted":713591,"restricted":3885946,"total":4599537,"page":17},"2200":{"desc":"Classified Support Salaries","unrestricted":797788,"restricted":2478265,"total":3276053,"page":17},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1059355,"restricted":488320,"total":1547675,"page":17},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":2714187,"restricted":848993,"total":3563180,"page":17},"2900":{"desc":"Other Classified Salaries","unrestricted":871305,"restricted":30000,"total":901305,"page":17},"3102":{"desc":"STRS (teacher retirement)","unrestricted":4352050.53,"restricted":4584233,"total":8936283.53,"page":17},"3202":{"desc":"PERS (classified retirement)","unrestricted":1130805,"restricted":1583994,"total":2714799,"page":17},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":824003.03,"restricted":662951,"total":1486954.03,"page":17},"3402":{"desc":"Health and Welfare Benefits","unrestricted":4833515.36,"restricted":2427756,"total":7261271.36,"page":17},"3502":{"desc":"Unemployment Insurance","unrestricted":389083.08,"restricted":172055,"total":561138.08,"page":17},"3602":{"desc":"Workers' Compensation","unrestricted":943321.57,"restricted":415652,"total":1358973.57,"page":17},"3702":{"desc":"OPEB, Allocated","unrestricted":444747,"restricted":0,"total":444747,"page":17},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":0,"total":0,"page":17},"3902":{"desc":"Other Employee Benefits","unrestricted":0,"restricted":0,"total":0,"page":17},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":0,"total":0,"page":17},"4200":{"desc":"Books and Other Reference Materials","unrestricted":273168,"restricted":240884,"total":514052,"page":17},"4300":{"desc":"Materials and Supplies","unrestricted":580922,"restricted":912026,"total":1492948,"page":17},"4400":{"desc":"Noncapitalized Equipment","unrestricted":7000,"restricted":742100,"total":749100,"page":18},"4700":{"desc":"Food","unrestricted":0,"restricted":0,"total":0,"page":18},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":0,"total":0,"page":18},"5200":{"desc":"Travel and Conferences","unrestricted":127000,"restricted":45054,"total":172054,"page":18},"5300":{"desc":"Dues and Memberships","unrestricted":64079,"restricted":650,"total":64729,"page":18},"5450":{"desc":"Insurance","unrestricted":586718,"restricted":0,"total":586718,"page":18},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":1601900,"restricted":202500,"total":1804400,"page":18},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":195474,"restricted":300500,"total":495974,"page":18},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-702,"restricted":702,"total":0,"page":18},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-2000,"restricted":0,"total":-2000,"page":18},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":2282511,"restricted":7282626,"total":9565137,"page":18},"5900":{"desc":"Communications","unrestricted":38800,"restricted":43000,"total":81800,"page":18},"6100":{"desc":"Land","unrestricted":0,"restricted":0,"total":0,"page":19},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":0,"total":0,"page":19},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":0,"restricted":0,"total":0,"page":19},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":0,"total":0,"page":19},"6400":{"desc":"Equipment","unrestricted":300000,"restricted":20000,"total":320000,"page":19},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":19},"6600":{"desc":"Lease Assets","unrestricted":0,"restricted":0,"total":0,"page":19},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":19},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":19},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":19},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":19},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":19},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":19},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":19},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":19},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":19},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":19},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":19},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":20},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":20},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-147503,"restricted":147503,"total":0,"page":20},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-40159,"restricted":0,"total":-40159,"page":20},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":20},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":20},"7611":{"desc":"To: Child Development Fund","unrestricted":578914,"restricted":20000,"total":598914,"page":21},"7612":{"desc":"To: Special Reserve Fund","unrestricted":1000000,"restricted":0,"total":1000000,"page":21},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":21},"7616":{"desc":"To: Cafeteria Fund","unrestricted":816260,"restricted":0,"total":816260,"page":21},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":0,"total":0,"page":21},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":22},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":22},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":11},"8012":{"desc":"Education Protection Account State Aid","unrestricted":983392,"restricted":0,"total":983392,"page":11},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":11},"8021":{"desc":"Homeowners' Exemptions","unrestricted":226000,"restricted":0,"total":226000,"page":11},"8022":{"desc":"Timber Yield Tax","unrestricted":1800,"restricted":0,"total":1800,"page":11},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8041":{"desc":"Secured Roll Taxes","unrestricted":55820520,"restricted":0,"total":55820520,"page":11},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":3687000,"restricted":0,"total":3687000,"page":11},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":11},"8047":{"desc":"Community Redevelopment Funds","unrestricted":28000,"restricted":0,"total":28000,"page":11},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":11},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":11},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-55000,"restricted":0,"total":-55000,"page":11},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":2939110,"total":2939110,"page":11},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":12},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":0,"restricted":0,"total":0,"page":12},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1126242,"total":1126242,"page":12},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":114660,"total":114660,"page":12},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":12},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":12},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":12},"8270":{"desc":"Flood Control Funds","unrestricted":0,"restricted":0,"total":0,"page":12},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":12},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":12},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":12},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":12},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":0,"restricted":552350,"total":552350,"page":12},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":13},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":13},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":0,"total":0,"page":13},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":160557,"restricted":0,"total":160557,"page":13},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":737400,"restricted":240884,"total":978284,"page":13},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":13},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":13},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":13},"8590":{"desc":"All Other State Revenue","unrestricted":0,"restricted":4780229,"total":4780229,"page":13},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":15},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":15},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":15},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":15},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2907535,"total":2907535,"page":15},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":15},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":15},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":15},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":15},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":15},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":15},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":15},"8650":{"desc":"Leases and Rentals","unrestricted":6124298,"restricted":0,"total":6124298,"page":15},"8660":{"desc":"Interest","unrestricted":275350,"restricted":0,"total":275350,"page":15},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":0,"restricted":0,"total":0,"page":15},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":15},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":15},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":0,"restricted":0,"total":0,"page":15},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":15},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":15},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":10000,"total":10000,"page":15},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":16},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":16},"8699":{"desc":"All Other Local Revenue","unrestricted":20000,"restricted":4074392,"total":4094392,"page":16},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":16},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":16},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":16},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":275791,"total":275791,"page":16},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":16},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":0,"restricted":0,"total":0,"page":16},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":21},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":21},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":21},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":21},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":21},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":21},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":21},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":21},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":21},"8979":{"desc":"All Other Financing Sources","unrestricted":0,"restricted":0,"total":0,"page":7},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-16240364,"restricted":16240364,"total":0,"page":22},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":22}},"totals":{"revenues":{"unrestricted":71723774,"restricted":17021193,"total":88744967,"page":7},"expenditures":{"unrestricted":50717680.62,"restricted":34414659,"total":85132339.62,"page":7},"ending_balance":{"unrestricted":28447965.46,"restricted":624557.03,"total":29072522.49,"page":8},"lcff":{"unrestricted":64406169,"restricted":2939110,"total":67345279,"page":12},"federal":{"unrestricted":0,"restricted":1793252,"total":1793252,"page":13},"state":{"unrestricted":897957,"restricted":5021113,"total":5919070,"page":14},"local":{"unrestricted":6419648,"restricted":7267718,"total":13687366,"page":16},"cert":{"unrestricted":25776721.05,"restricted":6898949,"total":32675670.05,"page":17},"class":{"unrestricted":6156226,"restricted":7731524,"total":13887750,"page":17},"benefits":{"unrestricted":12917525.57,"restricted":9846641,"total":22764166.57,"page":17},"supplies":{"unrestricted":861090,"restricted":1895010,"total":2756100,"page":18},"capital":{"unrestricted":300000,"restricted":20000,"total":320000,"page":19},"outgo":{"unrestricted":0,"restricted":0,"total":0,"page":20},"indirect":{"unrestricted":-187662,"restricted":147503,"total":-40159,"page":20},"services":{"unrestricted":null,"restricted":null,"total":12768812,"page":18,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":20,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":0,"restricted":0,"total":0,"page":8},"9712":{"desc":"Stores","unrestricted":0,"restricted":0,"total":0,"page":8},"9713":{"desc":"Prepaid Items","unrestricted":0,"restricted":0,"total":0,"page":8},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":8},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":624557.03,"total":624557.03,"page":8},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":8},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":8},"9780":{"desc":"Other Assignments","unrestricted":null,"restricted":null,"total":0,"page":8},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":8},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":27247965.46,"restricted":0,"total":27247965.46,"page":8},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":26077410.08,"restricted":1797659.03,"total":27875069.11,"page":8},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":0,"total":0,"page":8},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":8}}},{"year":"2021-22","kind":"estimated-actuals","doc":"sacs-2022-23","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":24258546,"restricted":4437537,"total":28696083,"page":13},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":180480,"restricted":1456832,"total":1637312,"page":13},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":4105795,"restricted":721060,"total":4826855,"page":14},"1900":{"desc":"Other Certificated Salaries","unrestricted":0,"restricted":0,"total":0,"page":14},"2100":{"desc":"Classified Instructional Salaries","unrestricted":809366,"restricted":4299609,"total":5108975,"page":14},"2200":{"desc":"Classified Support Salaries","unrestricted":921011,"restricted":2692777,"total":3613788,"page":14},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1125878,"restricted":539011,"total":1664889,"page":14},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3184286,"restricted":994171,"total":4178457,"page":14},"2900":{"desc":"Other Classified Salaries","unrestricted":688873,"restricted":63293,"total":752166,"page":14},"3102":{"desc":"STRS (teacher retirement)","unrestricted":4758681,"restricted":4894071,"total":9652752,"page":14},"3202":{"desc":"PERS (classified retirement)","unrestricted":1278944,"restricted":1785489,"total":3064433,"page":14},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":913739,"restricted":729952.5,"total":1643691.5,"page":14},"3402":{"desc":"Health and Welfare Benefits","unrestricted":4718767,"restricted":2214238,"total":6933005,"page":14},"3502":{"desc":"Unemployment Insurance","unrestricted":177805,"restricted":77793.2,"total":255598.2,"page":14},"3602":{"desc":"Workers' Compensation","unrestricted":732984,"restricted":313300.9,"total":1046284.9,"page":14},"3702":{"desc":"OPEB, Allocated","unrestricted":399072,"restricted":0,"total":399072,"page":14},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":0,"total":0,"page":14},"3902":{"desc":"Other Employee Benefits","unrestricted":0,"restricted":0,"total":0,"page":14},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":0,"total":0,"page":14},"4200":{"desc":"Books and Other Reference Materials","unrestricted":173168,"restricted":319540,"total":492708,"page":14},"4300":{"desc":"Materials and Supplies","unrestricted":1287251.57,"restricted":3581127.18,"total":4868378.75,"page":14},"4400":{"desc":"Noncapitalized Equipment","unrestricted":43760,"restricted":1016612,"total":1060372,"page":14},"4700":{"desc":"Food","unrestricted":0,"restricted":0,"total":0,"page":14},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":0,"total":0,"page":14},"5200":{"desc":"Travel and Conferences","unrestricted":138097,"restricted":35673,"total":173770,"page":14},"5300":{"desc":"Dues and Memberships","unrestricted":65446,"restricted":641,"total":66087,"page":14},"5450":{"desc":"Insurance","unrestricted":613288,"restricted":0,"total":613288,"page":14},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":2020591,"restricted":202500,"total":2223091,"page":15},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":156374,"restricted":421965,"total":578339,"page":15},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-702,"restricted":702,"total":0,"page":15},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":14201.77,"restricted":62242.23,"total":76444,"page":15},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":3202418,"restricted":10374555.97,"total":13576973.97,"page":15},"5900":{"desc":"Communications","unrestricted":97048,"restricted":112526,"total":209574,"page":15},"6100":{"desc":"Land","unrestricted":0,"restricted":0,"total":0,"page":15},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":0,"total":0,"page":15},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":0,"restricted":0,"total":0,"page":15},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":0,"total":0,"page":15},"6400":{"desc":"Equipment","unrestricted":0,"restricted":149625,"total":149625,"page":15},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":15},"6600":{"desc":"Lease Assets","unrestricted":0,"restricted":0,"total":0,"page":15},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":15},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":15},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":15},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":15},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":15},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":15},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":15},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":15},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":16},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":16},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":16},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":16},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":16},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-247949,"restricted":247949,"total":0,"page":16},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-47515,"restricted":0,"total":-47515,"page":16},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":16},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":16},"7611":{"desc":"To: Child Development Fund","unrestricted":372543,"restricted":0,"total":372543,"page":16},"7612":{"desc":"To: Special Reserve Fund","unrestricted":25000,"restricted":0,"total":25000,"page":16},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":16},"7616":{"desc":"To: Cafeteria Fund","unrestricted":628993,"restricted":0,"total":628993,"page":17},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":0,"total":0,"page":17},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":17},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":17},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":9},"8012":{"desc":"Education Protection Account State Aid","unrestricted":983222,"restricted":0,"total":983222,"page":9},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":9},"8021":{"desc":"Homeowners' Exemptions","unrestricted":227000,"restricted":0,"total":227000,"page":9},"8022":{"desc":"Timber Yield Tax","unrestricted":1400,"restricted":0,"total":1400,"page":9},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8041":{"desc":"Secured Roll Taxes","unrestricted":58493161,"restricted":0,"total":58493161,"page":9},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":3805000,"restricted":0,"total":3805000,"page":9},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":10},"8047":{"desc":"Community Redevelopment Funds","unrestricted":28023,"restricted":0,"total":28023,"page":10},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":10},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":10},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":10},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":10},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":10},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-66000,"restricted":0,"total":-66000,"page":10},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":3255333,"total":3255333,"page":10},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":10},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":0,"restricted":0,"total":0,"page":10},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1243432,"total":1243432,"page":10},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":409346,"total":409346,"page":10},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":10},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":10},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":10},"8270":{"desc":"Flood Control Funds","unrestricted":0,"restricted":0,"total":0,"page":10},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":10},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":10},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":10},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":11},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":0,"restricted":2185892.09,"total":2185892.09,"page":11},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":11},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":11},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":0,"total":0,"page":11},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":161198,"restricted":0,"total":161198,"page":11},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":801308,"restricted":319540,"total":1120848,"page":11},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":11},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":11},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":11},"8590":{"desc":"All Other State Revenue","unrestricted":0,"restricted":9072968.84,"total":9072968.84,"page":11},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":12},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":12},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":12},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":12},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2946408,"total":2946408,"page":12},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":12},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":12},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":12},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":12},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":12},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":12},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":12},"8650":{"desc":"Leases and Rentals","unrestricted":6133689,"restricted":0,"total":6133689,"page":12},"8660":{"desc":"Interest","unrestricted":263600,"restricted":0,"total":263600,"page":12},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":0,"restricted":0,"total":0,"page":12},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":13},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":13},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":0,"restricted":0,"total":0,"page":13},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":13},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":13},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":2000,"total":2000,"page":13},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":13},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":13},"8699":{"desc":"All Other Local Revenue","unrestricted":70000,"restricted":6418231.86,"total":6488231.86,"page":13},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":13},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":13},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":13},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":339136,"total":339136,"page":13},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":13},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":0,"restricted":0,"total":0,"page":13},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":16},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":16},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":16},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":17},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":17},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":17},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":17},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":17},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":17},"8979":{"desc":"All Other Financing Sources","unrestricted":40272,"restricted":0,"total":40272,"page":7},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-16729019,"restricted":16729019,"total":0,"page":17},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":17}},"totals":{"revenues":{"unrestricted":74616058,"restricted":26192287.79,"total":100808345.79,"page":7},"expenditures":{"unrestricted":55769704.34,"restricted":41744792.98,"total":97514497.32,"page":7},"ending_balance":{"unrestricted":27332384.46,"restricted":6469882.62,"total":33802267.08,"page":8},"lcff":{"unrestricted":67186263,"restricted":3255333,"total":70441596,"page":10},"federal":{"unrestricted":0,"restricted":3838670.09,"total":3838670.09,"page":11},"state":{"unrestricted":962506,"restricted":9392508.84,"total":10355014.84,"page":12},"local":{"unrestricted":6467289,"restricted":9705775.86,"total":16173064.86,"page":13},"cert":{"unrestricted":28544821,"restricted":6615429,"total":35160250,"page":14},"class":{"unrestricted":6729414,"restricted":8588861,"total":15318275,"page":14},"benefits":{"unrestricted":12979992,"restricted":10014844.6,"total":22994836.6,"page":14},"supplies":{"unrestricted":1504179.57,"restricted":4917279.18,"total":6421458.75,"page":14},"capital":{"unrestricted":0,"restricted":149625,"total":149625,"page":15},"services":{"unrestricted":null,"restricted":null,"total":17517566.97,"page":14,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":15,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":16,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-47515,"page":16,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":0,"restricted":0,"total":0,"page":8},"9712":{"desc":"Stores","unrestricted":0,"restricted":0,"total":0,"page":8},"9713":{"desc":"Prepaid Items","unrestricted":0,"restricted":0,"total":0,"page":8},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":8},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":6469882.62,"total":6469882.62,"page":8},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":8},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":8},"9780":{"desc":"Other Assignments","unrestricted":0,"restricted":0,"total":0,"page":8},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":8},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":27332384.46,"restricted":0,"total":27332384.46,"page":8},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":26221449.8,"restricted":5293368.81,"total":31514818.61,"page":7},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":0,"total":0,"page":8},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":8}}},{"year":"2022-23","kind":"adopted-budget","doc":"sacs-2022-23","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":24034022,"restricted":5035832,"total":29069854,"page":13},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":126079,"restricted":1627240,"total":1753319,"page":13},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":4500403,"restricted":756420,"total":5256823,"page":14},"1900":{"desc":"Other Certificated Salaries","unrestricted":null,"restricted":0,"total":0,"page":14},"2100":{"desc":"Classified Instructional Salaries","unrestricted":1249110,"restricted":4644952,"total":5894062,"page":14},"2200":{"desc":"Classified Support Salaries","unrestricted":853359,"restricted":2744688,"total":3598047,"page":14},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1140577,"restricted":594899,"total":1735476,"page":14},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3424760,"restricted":1029965,"total":4454725,"page":14},"2900":{"desc":"Other Classified Salaries","unrestricted":841980,"restricted":38293,"total":880273,"page":14},"3102":{"desc":"STRS (teacher retirement)","unrestricted":5446985,"restricted":5275862,"total":10722847,"page":14},"3202":{"desc":"PERS (classified retirement)","unrestricted":1677834,"restricted":2075109,"total":3752943,"page":14},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":970955,"restricted":762319,"total":1733274,"page":14},"3402":{"desc":"Health and Welfare Benefits","unrestricted":5351304,"restricted":2523902,"total":7875206,"page":14},"3502":{"desc":"Unemployment Insurance","unrestricted":181583,"restricted":79486,"total":261069,"page":14},"3602":{"desc":"Workers' Compensation","unrestricted":753098,"restricted":329780,"total":1082878,"page":14},"3702":{"desc":"OPEB, Allocated","unrestricted":418143,"restricted":0,"total":418143,"page":14},"3752":{"desc":"OPEB, Active Employees","unrestricted":null,"restricted":0,"total":0,"page":14},"3902":{"desc":"Other Employee Benefits","unrestricted":null,"restricted":0,"total":0,"page":14},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":null,"restricted":0,"total":0,"page":14},"4200":{"desc":"Books and Other Reference Materials","unrestricted":261072,"restricted":282921,"total":543993,"page":14},"4300":{"desc":"Materials and Supplies","unrestricted":690937,"restricted":2617076,"total":3308013,"page":14},"4400":{"desc":"Noncapitalized Equipment","unrestricted":42400,"restricted":701000,"total":743400,"page":14},"4700":{"desc":"Food","unrestricted":null,"restricted":0,"total":0,"page":14},"5100":{"desc":"Subagreements for Services","unrestricted":null,"restricted":0,"total":0,"page":14},"5200":{"desc":"Travel and Conferences","unrestricted":164780,"restricted":95767,"total":260547,"page":14},"5300":{"desc":"Dues and Memberships","unrestricted":82361,"restricted":641,"total":83002,"page":14},"5450":{"desc":"Insurance","unrestricted":706893,"restricted":0,"total":706893,"page":14},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":2066835,"restricted":202500,"total":2269335,"page":15},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":127694,"restricted":412965,"total":540659,"page":15},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-702,"restricted":702,"total":0,"page":15},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-500,"restricted":0,"total":-500,"page":15},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":3947095,"restricted":8093471,"total":12040566,"page":15},"5900":{"desc":"Communications","unrestricted":86410,"restricted":55000,"total":141410,"page":15},"6100":{"desc":"Land","unrestricted":null,"restricted":0,"total":0,"page":15},"6170":{"desc":"Land Improvements","unrestricted":null,"restricted":0,"total":0,"page":15},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":null,"restricted":0,"total":0,"page":15},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":null,"restricted":0,"total":0,"page":15},"6400":{"desc":"Equipment","unrestricted":null,"restricted":0,"total":0,"page":15},"6500":{"desc":"Equipment Replacement","unrestricted":null,"restricted":0,"total":0,"page":15},"6600":{"desc":"Lease Assets","unrestricted":null,"restricted":0,"total":0,"page":15},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":null,"restricted":0,"total":0,"page":15},"7130":{"desc":"State Special Schools","unrestricted":null,"restricted":0,"total":0,"page":15},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":15},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":15},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":15},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":null,"restricted":0,"total":0,"page":15},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":null,"restricted":0,"total":0,"page":15},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":null,"restricted":0,"total":0,"page":15},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":16},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":16},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":null,"restricted":0,"total":0,"page":16},"7283":{"desc":"ROC/P Transfers","unrestricted":null,"restricted":0,"total":0,"page":16},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":null,"restricted":0,"total":0,"page":16},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-252612,"restricted":252612,"total":0,"page":16},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-89814,"restricted":0,"total":-89814,"page":16},"7438":{"desc":"Debt Service - Interest","unrestricted":null,"restricted":0,"total":0,"page":16},"7439":{"desc":"Other Debt Service - Principal","unrestricted":null,"restricted":0,"total":0,"page":16},"7611":{"desc":"To: Child Development Fund","unrestricted":354891,"restricted":20000,"total":374891,"page":16},"7612":{"desc":"To: Special Reserve Fund","unrestricted":null,"restricted":0,"total":0,"page":16},"7613":{"desc":"To: State School Building Fund","unrestricted":null,"restricted":0,"total":0,"page":16},"7616":{"desc":"To: Cafeteria Fund","unrestricted":1641254,"restricted":0,"total":1641254,"page":17},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":null,"restricted":0,"total":0,"page":17},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":null,"restricted":0,"total":0,"page":17},"7699":{"desc":"All Other Financing Uses","unrestricted":null,"restricted":0,"total":0,"page":17},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":9},"8012":{"desc":"Education Protection Account State Aid","unrestricted":867600,"restricted":0,"total":867600,"page":9},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":9},"8021":{"desc":"Homeowners' Exemptions","unrestricted":227000,"restricted":0,"total":227000,"page":9},"8022":{"desc":"Timber Yield Tax","unrestricted":1400,"restricted":0,"total":1400,"page":9},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8041":{"desc":"Secured Roll Taxes","unrestricted":60247956,"restricted":0,"total":60247956,"page":9},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":3805000,"restricted":0,"total":3805000,"page":9},"8043":{"desc":"Prior Years' Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8044":{"desc":"Supplemental Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":null,"restricted":0,"total":0,"page":10},"8047":{"desc":"Community Redevelopment Funds","unrestricted":28000,"restricted":0,"total":28000,"page":10},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":null,"restricted":0,"total":0,"page":10},"8081":{"desc":"Parcel Taxes","unrestricted":null,"restricted":0,"total":0,"page":10},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":10},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":10},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":null,"restricted":0,"total":0,"page":10},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-66000,"restricted":0,"total":-66000,"page":10},"8097":{"desc":"Property Taxes Transfers","unrestricted":null,"restricted":3440681,"total":3440681,"page":10},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":10},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":null,"restricted":0,"total":0,"page":10},"8181":{"desc":"Special Education Entitlement","unrestricted":null,"restricted":1027290,"total":1027290,"page":10},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":null,"restricted":96674,"total":96674,"page":10},"8220":{"desc":"Child Nutrition Programs","unrestricted":null,"restricted":0,"total":0,"page":10},"8221":{"desc":"Donated Food Commodities","unrestricted":null,"restricted":0,"total":0,"page":10},"8260":{"desc":"Forest Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":10},"8270":{"desc":"Flood Control Funds","unrestricted":null,"restricted":0,"total":0,"page":10},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":10},"8281":{"desc":"FEMA","unrestricted":null,"restricted":0,"total":0,"page":10},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":null,"restricted":0,"total":0,"page":10},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":null,"restricted":0,"total":0,"page":11},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":null,"restricted":2517753,"total":2517753,"page":11},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":null,"restricted":0,"total":0,"page":11},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":11},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":null,"restricted":0,"total":0,"page":11},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":147788,"restricted":0,"total":147788,"page":11},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":709480,"restricted":282921,"total":992401,"page":11},"8575":{"desc":"Tax Relief Subventions","unrestricted":null,"restricted":0,"total":0,"page":11},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":11},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":11},"8590":{"desc":"All Other State Revenue","unrestricted":null,"restricted":5478411,"total":5478411,"page":11},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":null,"restricted":0,"total":0,"page":12},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":null,"restricted":0,"total":0,"page":12},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":12},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":null,"restricted":0,"total":0,"page":12},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":null,"restricted":2934553,"total":2934553,"page":12},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":null,"restricted":0,"total":0,"page":12},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":null,"restricted":0,"total":0,"page":12},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":null,"restricted":0,"total":0,"page":12},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":null,"restricted":0,"total":0,"page":12},"8632":{"desc":"Sale of Publications","unrestricted":null,"restricted":0,"total":0,"page":12},"8634":{"desc":"Food Service Sales","unrestricted":null,"restricted":0,"total":0,"page":12},"8639":{"desc":"All Other Sales","unrestricted":null,"restricted":0,"total":0,"page":12},"8650":{"desc":"Leases and Rentals","unrestricted":6323641,"restricted":0,"total":6323641,"page":12},"8660":{"desc":"Interest","unrestricted":263600,"restricted":0,"total":263600,"page":12},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":null,"restricted":0,"total":0,"page":12},"8671":{"desc":"Adult Education Fees","unrestricted":null,"restricted":0,"total":0,"page":13},"8672":{"desc":"Non-Resident Students","unrestricted":null,"restricted":0,"total":0,"page":13},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":null,"restricted":0,"total":0,"page":13},"8677":{"desc":"Interagency Services","unrestricted":null,"restricted":0,"total":0,"page":13},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":null,"restricted":0,"total":0,"page":13},"8689":{"desc":"All Other Fees and Contracts","unrestricted":null,"restricted":5000,"total":5000,"page":13},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":13},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":null,"restricted":0,"total":0,"page":13},"8699":{"desc":"All Other Local Revenue","unrestricted":null,"restricted":4381245,"total":4381245,"page":13},"8710":{"desc":"Tuition","unrestricted":null,"restricted":0,"total":0,"page":13},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":0,"total":0,"page":13},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":null,"restricted":0,"total":0,"page":13},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":572075,"total":572075,"page":13},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":null,"restricted":0,"total":0,"page":13},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":null,"restricted":0,"total":0,"page":13},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":null,"restricted":0,"total":0,"page":16},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":null,"restricted":0,"total":0,"page":16},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":null,"restricted":0,"total":0,"page":16},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":null,"restricted":0,"total":0,"page":17},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":null,"restricted":0,"total":0,"page":17},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":null,"restricted":0,"total":0,"page":17},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":null,"restricted":0,"total":0,"page":17},"8972":{"desc":"Proceeds from Leases","unrestricted":null,"restricted":0,"total":0,"page":17},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":null,"restricted":0,"total":0,"page":17},"8979":{"desc":"All Other Financing Sources","unrestricted":40272,"restricted":0,"total":40272,"page":7},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-17479426,"restricted":17479426,"total":0,"page":17},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":null,"restricted":0,"total":0,"page":17}},"totals":{"revenues":{"unrestricted":76269922,"restricted":20736603,"total":97006525,"page":7},"expenditures":{"unrestricted":58803041,"restricted":40233402,"total":99036443,"page":7},"ending_balance":{"unrestricted":25343830.46,"restricted":4432509.62,"total":29776340.08,"page":8},"lcff":{"unrestricted":68825413,"restricted":3440681,"total":72266094,"page":10},"federal":{"unrestricted":null,"restricted":3641717,"total":3641717,"page":11},"state":{"unrestricted":857268,"restricted":5761332,"total":6618600,"page":12},"local":{"unrestricted":6587241,"restricted":7892873,"total":14480114,"page":13},"cert":{"unrestricted":28660504,"restricted":7419492,"total":36079996,"page":14},"class":{"unrestricted":7509786,"restricted":9052797,"total":16562583,"page":14},"benefits":{"unrestricted":14799902,"restricted":11046458,"total":25846360,"page":14},"supplies":{"unrestricted":994409,"restricted":3600997,"total":4595406,"page":14},"capital":{"unrestricted":null,"restricted":0,"total":0,"page":15},"services":{"unrestricted":null,"restricted":null,"total":16041912,"page":14,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":15,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":16,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-89814,"page":16,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":null,"restricted":0,"total":0,"page":8},"9712":{"desc":"Stores","unrestricted":null,"restricted":0,"total":0,"page":8},"9713":{"desc":"Prepaid Items","unrestricted":null,"restricted":0,"total":0,"page":8},"9719":{"desc":"All Others (Nonspendable)","unrestricted":null,"restricted":0,"total":0,"page":8},"9740":{"desc":"Restricted Balance","unrestricted":null,"restricted":4432509.62,"total":4432509.62,"page":8},"9750":{"desc":"Stabilization Arrangements","unrestricted":null,"restricted":0,"total":0,"page":8},"9760":{"desc":"Other Commitments","unrestricted":null,"restricted":0,"total":0,"page":8},"9780":{"desc":"Other Assignments","unrestricted":null,"restricted":0,"total":0,"page":8},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":null,"restricted":0,"total":0,"page":8},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":25343830.46,"restricted":0,"total":25343830.46,"page":8},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":27332384.46,"restricted":6469882.62,"total":33802267.08,"page":7},"9793":{"desc":"Audit Adjustments","unrestricted":null,"restricted":0,"total":0,"page":8},"9795":{"desc":"Other Restatements","unrestricted":null,"restricted":0,"total":0,"page":8}}},{"year":"2022-23","kind":"estimated-actuals","doc":"sacs-2023-24","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":20232464.21,"restricted":9311325.99,"total":29543790.2,"page":12},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":167269.2,"restricted":1383279.97,"total":1550549.17,"page":12},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":4601519.31,"restricted":815433.57,"total":5416952.88,"page":12},"1900":{"desc":"Other Certificated Salaries","unrestricted":5000,"restricted":3000,"total":8000,"page":12},"2100":{"desc":"Classified Instructional Salaries","unrestricted":920997.15,"restricted":4330085.29,"total":5251082.44,"page":12},"2200":{"desc":"Classified Support Salaries","unrestricted":943912.83,"restricted":2943143.01,"total":3887055.84,"page":12},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1283065.86,"restricted":573057.28,"total":1856123.14,"page":12},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3308564.3,"restricted":1014813.4,"total":4323377.7,"page":12},"2900":{"desc":"Other Classified Salaries","unrestricted":739953.23,"restricted":339677.31,"total":1079630.54,"page":12},"3102":{"desc":"STRS (teacher retirement)","unrestricted":4643933.68,"restricted":5467596.82,"total":10111530.5,"page":12},"3202":{"desc":"PERS (classified retirement)","unrestricted":1556749,"restricted":2014778.57,"total":3571527.57,"page":12},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":912973.39,"restricted":834179.25,"total":1747152.64,"page":12},"3402":{"desc":"Health and Welfare Benefits","unrestricted":4913754,"restricted":2294006,"total":7207760,"page":13},"3502":{"desc":"Unemployment Insurance","unrestricted":161733.41,"restricted":100805.38,"total":262538.79,"page":13},"3602":{"desc":"Workers' Compensation","unrestricted":787787.64,"restricted":469745.46,"total":1257533.1,"page":13},"3702":{"desc":"OPEB, Allocated","unrestricted":418143,"restricted":0,"total":418143,"page":13},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":0,"total":0,"page":13},"3902":{"desc":"Other Employee Benefits","unrestricted":4577.52,"restricted":0,"total":4577.52,"page":13},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":0,"total":0,"page":13},"4200":{"desc":"Books and Other Reference Materials","unrestricted":261072,"restricted":289976,"total":551048,"page":13},"4300":{"desc":"Materials and Supplies","unrestricted":1243615.13,"restricted":4149558.2,"total":5393173.33,"page":13},"4400":{"desc":"Noncapitalized Equipment","unrestricted":59838.59,"restricted":793425.41,"total":853264,"page":13},"4700":{"desc":"Food","unrestricted":0,"restricted":0,"total":0,"page":13},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":0,"total":0,"page":13},"5200":{"desc":"Travel and Conferences","unrestricted":192101,"restricted":144001.81,"total":336102.81,"page":13},"5300":{"desc":"Dues and Memberships","unrestricted":98508,"restricted":3421,"total":101929,"page":13},"5450":{"desc":"Insurance","unrestricted":808406,"restricted":0,"total":808406,"page":13},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":2120500,"restricted":286754,"total":2407254,"page":13},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":128558,"restricted":959746,"total":1088304,"page":13},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-702,"restricted":702,"total":0,"page":13},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-500,"restricted":37232.5,"total":36732.5,"page":13},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":3877564,"restricted":9819498.9,"total":13697062.9,"page":13},"5900":{"desc":"Communications","unrestricted":77785,"restricted":51820,"total":129605,"page":13},"6100":{"desc":"Land","unrestricted":0,"restricted":0,"total":0,"page":13},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":0,"total":0,"page":13},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":0,"restricted":0,"total":0,"page":13},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":0,"total":0,"page":13},"6400":{"desc":"Equipment","unrestricted":0,"restricted":317918.61,"total":317918.61,"page":13},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":14},"6600":{"desc":"Lease Assets","unrestricted":0,"restricted":0,"total":0,"page":14},"6700":{"desc":"Subscription Assets","unrestricted":0,"restricted":0,"total":0,"page":14},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":14},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":14},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":14},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":14},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":14},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":14},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":14},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":14},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-273602,"restricted":273602,"total":0,"page":15},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-89814,"restricted":0,"total":-89814,"page":15},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":14},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":14},"7611":{"desc":"To: Child Development Fund","unrestricted":439188.49,"restricted":0,"total":439188.49,"page":15},"7612":{"desc":"To: Special Reserve Fund","unrestricted":4000000,"restricted":0,"total":4000000,"page":15},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7616":{"desc":"To: Cafeteria Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":0,"total":0,"page":15},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":16},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":16},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":8},"8012":{"desc":"Education Protection Account State Aid","unrestricted":947292,"restricted":0,"total":947292,"page":8},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":8},"8021":{"desc":"Homeowners' Exemptions","unrestricted":228000,"restricted":0,"total":228000,"page":8},"8022":{"desc":"Timber Yield Tax","unrestricted":1400,"restricted":0,"total":1400,"page":8},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8041":{"desc":"Secured Roll Taxes","unrestricted":64424000,"restricted":0,"total":64424000,"page":8},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":4227089,"restricted":0,"total":4227089,"page":8},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":8},"8047":{"desc":"Community Redevelopment Funds","unrestricted":28120,"restricted":0,"total":28120,"page":9},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":9},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":9},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-140000,"restricted":0,"total":-140000,"page":9},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":3742527,"total":3742527,"page":9},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":9},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":0,"restricted":0,"total":0,"page":9},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1327007,"total":1327007,"page":9},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":411453,"total":411453,"page":9},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":9},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":9},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8270":{"desc":"Flood Control Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":9},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":9},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":9},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":0,"restricted":2733298.58,"total":2733298.58,"page":9},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":10},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":10},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":815802,"total":815802,"page":10},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":148521,"restricted":0,"total":148521,"page":10},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":735760,"restricted":289976,"total":1025736,"page":10},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":10},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":10},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":10},"8590":{"desc":"All Other State Revenue","unrestricted":158162,"restricted":12217847.87,"total":12376009.87,"page":10},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":11},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":11},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":11},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":11},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2911691,"total":2911691,"page":11},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":11},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":11},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":11},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":11},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":11},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":11},"8650":{"desc":"Leases and Rentals","unrestricted":6394770,"restricted":0,"total":6394770,"page":11},"8660":{"desc":"Interest","unrestricted":383861,"restricted":0,"total":383861,"page":11},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":987515.57,"restricted":0,"total":987515.57,"page":11},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":11},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":11},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":0,"restricted":0,"total":0,"page":11},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":11},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":11},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":500,"total":500,"page":11},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":11},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":11},"8699":{"desc":"All Other Local Revenue","unrestricted":122146,"restricted":7321890.11,"total":7444036.11,"page":11},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":11},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":12},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":12},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":224419,"total":224419,"page":12},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":12},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":0,"restricted":0,"total":0,"page":12},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":15},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":15},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":15},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":15},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":15},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":15},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":15},"8974":{"desc":"Proceeds from SBITAs","unrestricted":0,"restricted":0,"total":0,"page":15},"8979":{"desc":"All Other Financing Sources","unrestricted":49032,"restricted":0,"total":49032,"page":6},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-18244465.32,"restricted":18244465.32,"total":0,"page":16},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":16}},"totals":{"revenues":{"unrestricted":82361093.57,"restricted":31996411.56,"total":114357505.13,"page":6},"expenditures":{"unrestricted":54105727.45,"restricted":49022583.73,"total":103128311.18,"page":6},"ending_balance":{"unrestricted":36484816.89,"restricted":9119458.31,"total":45604275.2,"page":7},"lcff":{"unrestricted":73430358,"restricted":3742527,"total":77172885,"page":9},"federal":{"unrestricted":0,"restricted":4471758.58,"total":4471758.58,"page":10},"state":{"unrestricted":1042443,"restricted":13323625.87,"total":14366068.87,"page":10},"local":{"unrestricted":7888292.57,"restricted":10458500.11,"total":18346792.68,"page":12},"cert":{"unrestricted":25006252.72,"restricted":11513039.53,"total":36519292.25,"page":12},"class":{"unrestricted":7196493.37,"restricted":9200776.29,"total":16397269.66,"page":12},"benefits":{"unrestricted":13399651.64,"restricted":11181111.48,"total":24580763.12,"page":13},"supplies":{"unrestricted":1564525.72,"restricted":5232959.61,"total":6797485.33,"page":13},"capital":{"unrestricted":0,"restricted":317918.61,"total":317918.61,"page":14},"services":{"unrestricted":null,"restricted":null,"total":18605396.21,"page":13,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-89814,"page":15,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":0,"restricted":0,"total":0,"page":7},"9712":{"desc":"Stores","unrestricted":0,"restricted":0,"total":0,"page":7},"9713":{"desc":"Prepaid Items","unrestricted":0,"restricted":0,"total":0,"page":7},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":7},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":9119458.31,"total":9119458.31,"page":7},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":7},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":7},"9780":{"desc":"Other Assignments","unrestricted":0,"restricted":0,"total":0,"page":7},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":7},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":36484816.89,"restricted":0,"total":36484816.89,"page":7},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":30888588.58,"restricted":7901165.16,"total":38789753.74,"page":6},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":0,"total":0,"page":6},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":7}}},{"year":"2023-24","kind":"adopted-budget","doc":"sacs-2023-24","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":28348153.25,"restricted":6142801.75,"total":34490955,"page":12},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":368774,"restricted":1471213,"total":1839987,"page":12},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":4852646,"restricted":1356368,"total":6209014,"page":12},"1900":{"desc":"Other Certificated Salaries","unrestricted":3500,"restricted":0,"total":3500,"page":12},"2100":{"desc":"Classified Instructional Salaries","unrestricted":1080499,"restricted":5148056,"total":6228555,"page":12},"2200":{"desc":"Classified Support Salaries","unrestricted":1069538,"restricted":3067652,"total":4137190,"page":12},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1259994.38,"restricted":641013.62,"total":1901008,"page":12},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3395638,"restricted":1072299,"total":4467937,"page":12},"2900":{"desc":"Other Classified Salaries","unrestricted":863565,"restricted":354210.31,"total":1217775.31,"page":12},"3102":{"desc":"STRS (teacher retirement)","unrestricted":6362413,"restricted":5210811,"total":11573224,"page":12},"3202":{"desc":"PERS (classified retirement)","unrestricted":1815663,"restricted":2484934,"total":4300597,"page":12},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":1068294.73,"restricted":894323.69,"total":1962618.42,"page":12},"3402":{"desc":"Health and Welfare Benefits","unrestricted":6107415,"restricted":3016013,"total":9123428,"page":13},"3502":{"desc":"Unemployment Insurance","unrestricted":85202,"restricted":39705,"total":124907,"page":13},"3602":{"desc":"Workers' Compensation","unrestricted":988731.18,"restricted":459110,"total":1447841.18,"page":13},"3702":{"desc":"OPEB, Allocated","unrestricted":418143,"restricted":0,"total":418143,"page":13},"3752":{"desc":"OPEB, Active Employees","unrestricted":null,"restricted":0,"total":0,"page":13},"3902":{"desc":"Other Employee Benefits","unrestricted":4577.52,"restricted":0,"total":4577.52,"page":13},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":null,"restricted":0,"total":0,"page":13},"4200":{"desc":"Books and Other Reference Materials","unrestricted":15612,"restricted":311014,"total":326626,"page":13},"4300":{"desc":"Materials and Supplies","unrestricted":666774.76,"restricted":1142208.38,"total":1808983.14,"page":13},"4400":{"desc":"Noncapitalized Equipment","unrestricted":22300,"restricted":955000,"total":977300,"page":13},"4700":{"desc":"Food","unrestricted":null,"restricted":500000,"total":500000,"page":13},"5100":{"desc":"Subagreements for Services","unrestricted":null,"restricted":0,"total":0,"page":13},"5200":{"desc":"Travel and Conferences","unrestricted":192390,"restricted":95631,"total":288021,"page":13},"5300":{"desc":"Dues and Memberships","unrestricted":97024,"restricted":3480,"total":100504,"page":13},"5450":{"desc":"Insurance","unrestricted":815794,"restricted":0,"total":815794,"page":13},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":2232500,"restricted":286754,"total":2519254,"page":13},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":125568,"restricted":865500,"total":991068,"page":13},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-802,"restricted":802,"total":0,"page":13},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-500,"restricted":37232.5,"total":36732.5,"page":13},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":4695603,"restricted":8568955,"total":13264558,"page":13},"5900":{"desc":"Communications","unrestricted":77080,"restricted":55220,"total":132300,"page":13},"6100":{"desc":"Land","unrestricted":null,"restricted":0,"total":0,"page":13},"6170":{"desc":"Land Improvements","unrestricted":null,"restricted":0,"total":0,"page":13},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":null,"restricted":0,"total":0,"page":13},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":null,"restricted":0,"total":0,"page":13},"6400":{"desc":"Equipment","unrestricted":null,"restricted":0,"total":0,"page":13},"6500":{"desc":"Equipment Replacement","unrestricted":null,"restricted":0,"total":0,"page":14},"6600":{"desc":"Lease Assets","unrestricted":null,"restricted":0,"total":0,"page":14},"6700":{"desc":"Subscription Assets","unrestricted":null,"restricted":0,"total":0,"page":14},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":null,"restricted":0,"total":0,"page":14},"7130":{"desc":"State Special Schools","unrestricted":null,"restricted":0,"total":0,"page":14},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":null,"restricted":0,"total":0,"page":14},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":null,"restricted":0,"total":0,"page":14},"7283":{"desc":"ROC/P Transfers","unrestricted":null,"restricted":0,"total":0,"page":14},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":null,"restricted":0,"total":0,"page":14},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-121544,"restricted":121544,"total":0,"page":15},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-70844,"restricted":0,"total":-70844,"page":15},"7438":{"desc":"Debt Service - Interest","unrestricted":null,"restricted":0,"total":0,"page":14},"7439":{"desc":"Other Debt Service - Principal","unrestricted":null,"restricted":0,"total":0,"page":14},"7611":{"desc":"To: Child Development Fund","unrestricted":514753,"restricted":0,"total":514753,"page":15},"7612":{"desc":"To: Special Reserve Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7613":{"desc":"To: State School Building Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7616":{"desc":"To: Cafeteria Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":null,"restricted":0,"total":0,"page":15},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":null,"restricted":0,"total":0,"page":16},"7699":{"desc":"All Other Financing Uses","unrestricted":null,"restricted":0,"total":0,"page":16},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":8},"8012":{"desc":"Education Protection Account State Aid","unrestricted":909264,"restricted":0,"total":909264,"page":8},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":8},"8021":{"desc":"Homeowners' Exemptions","unrestricted":228000,"restricted":0,"total":228000,"page":8},"8022":{"desc":"Timber Yield Tax","unrestricted":1400,"restricted":0,"total":1400,"page":8},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8041":{"desc":"Secured Roll Taxes","unrestricted":66356720,"restricted":0,"total":66356720,"page":8},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":3900000,"restricted":0,"total":3900000,"page":8},"8043":{"desc":"Prior Years' Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8044":{"desc":"Supplemental Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":null,"restricted":0,"total":0,"page":8},"8047":{"desc":"Community Redevelopment Funds","unrestricted":28120,"restricted":0,"total":28120,"page":9},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8081":{"desc":"Parcel Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":9},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":null,"restricted":0,"total":0,"page":9},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-100000,"restricted":0,"total":-100000,"page":9},"8097":{"desc":"Property Taxes Transfers","unrestricted":null,"restricted":3518920,"total":3518920,"page":9},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":9},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":null,"restricted":0,"total":0,"page":9},"8181":{"desc":"Special Education Entitlement","unrestricted":null,"restricted":1125163,"total":1125163,"page":9},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":null,"restricted":65243,"total":65243,"page":9},"8220":{"desc":"Child Nutrition Programs","unrestricted":null,"restricted":0,"total":0,"page":9},"8221":{"desc":"Donated Food Commodities","unrestricted":null,"restricted":0,"total":0,"page":9},"8260":{"desc":"Forest Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8270":{"desc":"Flood Control Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8281":{"desc":"FEMA","unrestricted":null,"restricted":0,"total":0,"page":9},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":null,"restricted":0,"total":0,"page":9},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":null,"restricted":0,"total":0,"page":9},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":null,"restricted":1458302.5,"total":1458302.5,"page":9},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":null,"restricted":0,"total":0,"page":10},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":10},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":null,"restricted":0,"total":0,"page":10},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":167085,"restricted":0,"total":167085,"page":10},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":789140,"restricted":311014,"total":1100154,"page":10},"8575":{"desc":"Tax Relief Subventions","unrestricted":null,"restricted":0,"total":0,"page":10},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":10},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":10},"8590":{"desc":"All Other State Revenue","unrestricted":245326,"restricted":7052815,"total":7298141,"page":10},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":null,"restricted":0,"total":0,"page":11},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":null,"restricted":0,"total":0,"page":11},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":11},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":null,"restricted":0,"total":0,"page":11},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":null,"restricted":2928704,"total":2928704,"page":11},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":null,"restricted":0,"total":0,"page":11},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":null,"restricted":0,"total":0,"page":11},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":null,"restricted":0,"total":0,"page":11},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":null,"restricted":0,"total":0,"page":11},"8632":{"desc":"Sale of Publications","unrestricted":null,"restricted":0,"total":0,"page":11},"8634":{"desc":"Food Service Sales","unrestricted":null,"restricted":0,"total":0,"page":11},"8639":{"desc":"All Other Sales","unrestricted":null,"restricted":0,"total":0,"page":11},"8650":{"desc":"Leases and Rentals","unrestricted":6468267,"restricted":0,"total":6468267,"page":11},"8660":{"desc":"Interest","unrestricted":384478,"restricted":0,"total":384478,"page":11},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":null,"restricted":0,"total":0,"page":11},"8671":{"desc":"Adult Education Fees","unrestricted":null,"restricted":0,"total":0,"page":11},"8672":{"desc":"Non-Resident Students","unrestricted":null,"restricted":0,"total":0,"page":11},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":null,"restricted":0,"total":0,"page":11},"8677":{"desc":"Interagency Services","unrestricted":null,"restricted":0,"total":0,"page":11},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":null,"restricted":0,"total":0,"page":11},"8689":{"desc":"All Other Fees and Contracts","unrestricted":null,"restricted":250,"total":250,"page":11},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":11},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":null,"restricted":0,"total":0,"page":11},"8699":{"desc":"All Other Local Revenue","unrestricted":76549,"restricted":7224795,"total":7301344,"page":11},"8710":{"desc":"Tuition","unrestricted":null,"restricted":0,"total":0,"page":11},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":0,"total":0,"page":12},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":null,"restricted":0,"total":0,"page":12},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":162999,"total":162999,"page":12},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":null,"restricted":0,"total":0,"page":12},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":null,"restricted":0,"total":0,"page":12},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":null,"restricted":0,"total":0,"page":15},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":null,"restricted":0,"total":0,"page":15},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":null,"restricted":0,"total":0,"page":15},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":null,"restricted":0,"total":0,"page":15},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":null,"restricted":0,"total":0,"page":15},"8972":{"desc":"Proceeds from Leases","unrestricted":null,"restricted":0,"total":0,"page":15},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":null,"restricted":0,"total":0,"page":15},"8974":{"desc":"Proceeds from SBITAs","unrestricted":null,"restricted":0,"total":0,"page":15},"8979":{"desc":"All Other Financing Sources","unrestricted":49812,"restricted":0,"total":49812,"page":6},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-19924164,"restricted":19924164,"total":0,"page":16},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":null,"restricted":0,"total":0,"page":16}},"totals":{"revenues":{"unrestricted":83168806,"restricted":23848205.5,"total":107017011.5,"page":6},"expenditures":{"unrestricted":66839702.82,"restricted":44301851.25,"total":111141554.07,"page":6},"ending_balance":{"unrestricted":32399909.07,"restricted":8589976.56,"total":40989885.63,"page":7},"lcff":{"unrestricted":75037961,"restricted":3518920,"total":78556881,"page":9},"federal":{"unrestricted":null,"restricted":2648708.5,"total":2648708.5,"page":10},"state":{"unrestricted":1201551,"restricted":7363829,"total":8565380,"page":10},"local":{"unrestricted":6929294,"restricted":10316748,"total":17246042,"page":12},"cert":{"unrestricted":33573073.25,"restricted":8970382.75,"total":42543456,"page":12},"class":{"unrestricted":7669234.38,"restricted":10283230.93,"total":17952465.31,"page":12},"benefits":{"unrestricted":16850439.43,"restricted":12104896.69,"total":28955336.12,"page":13},"supplies":{"unrestricted":704686.76,"restricted":2908222.38,"total":3612909.14,"page":13},"capital":{"unrestricted":null,"restricted":0,"total":0,"page":14},"services":{"unrestricted":null,"restricted":null,"total":18148231.5,"page":13,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-70844,"page":15,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":null,"restricted":0,"total":0,"page":7},"9712":{"desc":"Stores","unrestricted":null,"restricted":0,"total":0,"page":7},"9713":{"desc":"Prepaid Items","unrestricted":null,"restricted":0,"total":0,"page":7},"9719":{"desc":"All Others (Nonspendable)","unrestricted":null,"restricted":0,"total":0,"page":7},"9740":{"desc":"Restricted Balance","unrestricted":null,"restricted":8589976.56,"total":8589976.56,"page":7},"9750":{"desc":"Stabilization Arrangements","unrestricted":null,"restricted":0,"total":0,"page":7},"9760":{"desc":"Other Commitments","unrestricted":null,"restricted":0,"total":0,"page":7},"9780":{"desc":"Other Assignments","unrestricted":null,"restricted":0,"total":0,"page":7},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":null,"restricted":0,"total":0,"page":7},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":32399909.07,"restricted":0,"total":32399909.07,"page":7},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":36484816.89,"restricted":9119458.31,"total":45604275.2,"page":6},"9793":{"desc":"Audit Adjustments","unrestricted":null,"restricted":0,"total":0,"page":6},"9795":{"desc":"Other Restatements","unrestricted":null,"restricted":0,"total":0,"page":7}}},{"year":"2023-24","kind":"estimated-actuals","doc":"sacs-2024-25","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":25536808,"restricted":7719895.2,"total":33256703.2,"page":12},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":151489,"restricted":1582747,"total":1734236,"page":12},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":5253418,"restricted":1333411,"total":6586829,"page":12},"1900":{"desc":"Other Certificated Salaries","unrestricted":58500,"restricted":0,"total":58500,"page":12},"2100":{"desc":"Classified Instructional Salaries","unrestricted":1175416,"restricted":5159813.42,"total":6335229.42,"page":12},"2200":{"desc":"Classified Support Salaries","unrestricted":2694922.18,"restricted":1553572,"total":4248494.18,"page":12},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1178077,"restricted":842926,"total":2021003,"page":12},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3599409.06,"restricted":1196853,"total":4796262.06,"page":12},"2900":{"desc":"Other Classified Salaries","unrestricted":853672.27,"restricted":494290.23,"total":1347962.5,"page":12},"3102":{"desc":"STRS (teacher retirement)","unrestricted":5829490.92,"restricted":5277831.6,"total":11107322.52,"page":12},"3202":{"desc":"PERS (classified retirement)","unrestricted":2073424.3,"restricted":2212062.19,"total":4285486.49,"page":12},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":1178187.87,"restricted":843895.83,"total":2022083.7,"page":12},"3402":{"desc":"Health and Welfare Benefits","unrestricted":6210144,"restricted":2451309.81,"total":8661453.81,"page":13},"3502":{"desc":"Unemployment Insurance","unrestricted":24330.69,"restricted":12056.25,"total":36386.94,"page":13},"3602":{"desc":"Workers' Compensation","unrestricted":922273.54,"restricted":436601.44,"total":1358874.98,"page":13},"3702":{"desc":"OPEB, Allocated","unrestricted":394045,"restricted":null,"total":394045,"page":13},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":null,"total":0,"page":13},"3902":{"desc":"Other Employee Benefits","unrestricted":0,"restricted":null,"total":27.5,"page":13},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":null,"total":0,"page":13},"4200":{"desc":"Books and Other Reference Materials","unrestricted":214696,"restricted":316080,"total":530776,"page":13},"4300":{"desc":"Materials and Supplies","unrestricted":1016680.45,"restricted":3142940.55,"total":4159621,"page":13},"4400":{"desc":"Noncapitalized Equipment","unrestricted":63563,"restricted":373361,"total":436924,"page":13},"4700":{"desc":"Food","unrestricted":0,"restricted":258307,"total":258307,"page":13},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":null,"total":0,"page":13},"5200":{"desc":"Travel and Conferences","unrestricted":243238,"restricted":31268,"total":274506,"page":13},"5300":{"desc":"Dues and Memberships","unrestricted":125656,"restricted":14949,"total":140605,"page":13},"5450":{"desc":"Insurance","unrestricted":801078,"restricted":null,"total":801078,"page":13},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":1996000,"restricted":337000,"total":2333000,"page":13},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":307228,"restricted":722924,"total":1030152,"page":13},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-21126,"restricted":21126,"total":0,"page":13},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-500,"restricted":70000,"total":69500,"page":13},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":4559967.15,"restricted":12483438.94,"total":17043406.09,"page":13},"5900":{"desc":"Communications","unrestricted":77214,"restricted":80006,"total":157220,"page":13},"6100":{"desc":"Land","unrestricted":0,"restricted":null,"total":0,"page":13},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":6000,"total":6000,"page":13},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":0,"restricted":null,"total":0,"page":13},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":null,"total":0,"page":13},"6400":{"desc":"Equipment","unrestricted":6383.13,"restricted":529589.42,"total":535972.55,"page":13},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":14},"6600":{"desc":"Lease Assets","unrestricted":0,"restricted":0,"total":0,"page":14},"6700":{"desc":"Subscription Assets","unrestricted":0,"restricted":0,"total":0,"page":14},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":14},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":14},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":14},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":14},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":14},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":14},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":14},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":14},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-542024,"restricted":542024,"total":0,"page":14},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-90849,"restricted":0,"total":-90849,"page":15},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":14},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":14},"7611":{"desc":"To: Child Development Fund","unrestricted":281142,"restricted":0,"total":281142,"page":15},"7612":{"desc":"To: Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7616":{"desc":"To: Cafeteria Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":0,"total":0,"page":15},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":15},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":16},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":8},"8012":{"desc":"Education Protection Account State Aid","unrestricted":902404,"restricted":0,"total":902404,"page":8},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":8},"8021":{"desc":"Homeowners' Exemptions","unrestricted":236000,"restricted":0,"total":236000,"page":8},"8022":{"desc":"Timber Yield Tax","unrestricted":1258,"restricted":0,"total":1258,"page":8},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8041":{"desc":"Secured Roll Taxes","unrestricted":69068506,"restricted":0,"total":69068506,"page":8},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":4530000,"restricted":0,"total":4530000,"page":8},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":8},"8047":{"desc":"Community Redevelopment Funds","unrestricted":9117,"restricted":0,"total":9117,"page":9},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":9},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":9},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":3552535,"total":3552535,"page":9},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":9},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":0,"restricted":0,"total":0,"page":9},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1413982,"total":1413982,"page":9},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":131662,"total":131662,"page":9},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":9},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":9},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8270":{"desc":"Flood Control Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":9},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":9},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":9},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":0,"restricted":2442828.82,"total":2442828.82,"page":9},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":10},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":10},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":25968,"total":25968,"page":10},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":160724,"restricted":0,"total":160724,"page":10},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":777030,"restricted":316080,"total":1093110,"page":10},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":10},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":10},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":10},"8590":{"desc":"All Other State Revenue","unrestricted":176505,"restricted":8273530.97,"total":8450035.97,"page":10},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":11},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":11},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":11},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":11},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2902215,"total":2902215,"page":11},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":11},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":11},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":11},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":11},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":11},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":11},"8650":{"desc":"Leases and Rentals","unrestricted":6444206,"restricted":0,"total":6444206,"page":11},"8660":{"desc":"Interest","unrestricted":696782,"restricted":0,"total":696782,"page":11},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":0,"restricted":0,"total":0,"page":11},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":11},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":11},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":0,"restricted":0,"total":0,"page":11},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":11},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":11},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":0,"total":0,"page":11},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":11},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":11},"8699":{"desc":"All Other Local Revenue","unrestricted":253602,"restricted":8837426.09,"total":9091028.09,"page":11},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":11},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":12},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":12},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":231532,"total":231532,"page":12},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":12},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":0,"restricted":0,"total":0,"page":12},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":15},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":15},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":15},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":15},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":15},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":15},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":15},"8974":{"desc":"Proceeds from SBITAs","unrestricted":0,"restricted":0,"total":0,"page":15},"8979":{"desc":"All Other Financing Sources","unrestricted":49812,"restricted":0,"total":49812,"page":6},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-19827758.15,"restricted":19827758.15,"total":0,"page":16},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":16}},"totals":{"revenues":{"unrestricted":86970591,"restricted":28127759.88,"total":115098350.88,"page":6},"expenditures":{"unrestricted":65890812.56,"restricted":50046306.38,"total":115937118.94,"page":6},"ending_balance":{"unrestricted":41260700.78,"restricted":9760809.75,"total":51021510.53,"page":7},"lcff":{"unrestricted":78461742,"restricted":3552535,"total":82014277,"page":9},"federal":{"unrestricted":0,"restricted":3988472.82,"total":3988472.82,"page":10},"state":{"unrestricted":1114259,"restricted":8615578.97,"total":9729837.97,"page":10},"local":{"unrestricted":7394590,"restricted":11971173.09,"total":19365763.09,"page":12},"cert":{"unrestricted":31000215,"restricted":10636053.2,"total":41636268.2,"page":12},"class":{"unrestricted":9501496.51,"restricted":9247454.65,"total":18748951.16,"page":12},"benefits":{"unrestricted":16631896.32,"restricted":11233784.62,"total":27865680.94,"page":13},"supplies":{"unrestricted":1294939.45,"restricted":4090688.55,"total":5385628,"page":13},"capital":{"unrestricted":6383.13,"restricted":535589.42,"total":541972.55,"page":14},"services":{"unrestricted":null,"restricted":null,"total":21849467.09,"page":13,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-90849,"page":14,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":0,"restricted":0,"total":0,"page":7},"9712":{"desc":"Stores","unrestricted":0,"restricted":0,"total":0,"page":7},"9713":{"desc":"Prepaid Items","unrestricted":0,"restricted":0,"total":0,"page":7},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":7},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":9760809.75,"total":9760809.75,"page":7},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":7},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":7},"9780":{"desc":"Other Assignments","unrestricted":null,"restricted":null,"total":0,"page":7},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":7},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":41260700.78,"restricted":0,"total":41260700.78,"page":7},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":40264916.49,"restricted":10594491.1,"total":50859407.59,"page":6},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":1257107,"total":1257107,"page":6},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":7}}},{"year":"2024-25","kind":"adopted-budget","doc":"sacs-2024-25","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":27346273.81,"restricted":8062004.19,"total":35408278,"page":12},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":1466267,"restricted":1267859,"total":2734126,"page":12},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":5001562,"restricted":1159219,"total":6160781,"page":12},"1900":{"desc":"Other Certificated Salaries","unrestricted":66500,"restricted":null,"total":66500,"page":12},"2100":{"desc":"Classified Instructional Salaries","unrestricted":1436499,"restricted":4985731.42,"total":6422230.42,"page":12},"2200":{"desc":"Classified Support Salaries","unrestricted":2552659.18,"restricted":1506486,"total":4059145.18,"page":12},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1181439,"restricted":922621,"total":2104060,"page":12},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3489589.06,"restricted":1178477,"total":4668066.06,"page":12},"2900":{"desc":"Other Classified Salaries","unrestricted":888769.27,"restricted":491879.26,"total":1380648.53,"page":12},"3102":{"desc":"STRS (teacher retirement)","unrestricted":6174768.34,"restricted":5741494.6,"total":11916262.94,"page":12},"3202":{"desc":"PERS (classified retirement)","unrestricted":2217589.04,"restricted":2274112.69,"total":4491701.73,"page":12},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":1197819.04,"restricted":848660.83,"total":2046479.87,"page":12},"3402":{"desc":"Health and Welfare Benefits","unrestricted":7043202,"restricted":3017462,"total":10060664,"page":13},"3502":{"desc":"Unemployment Insurance","unrestricted":44607.9,"restricted":12176.25,"total":56784.15,"page":13},"3602":{"desc":"Workers' Compensation","unrestricted":953977.76,"restricted":462858.44,"total":1416836.2,"page":13},"3702":{"desc":"OPEB, Allocated","unrestricted":364045,"restricted":null,"total":364045,"page":13},"3752":{"desc":"OPEB, Active Employees","unrestricted":null,"restricted":0,"total":0,"page":13},"3902":{"desc":"Other Employee Benefits","unrestricted":null,"restricted":1,"total":1,"page":13},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":null,"restricted":0,"total":0,"page":13},"4200":{"desc":"Books and Other Reference Materials","unrestricted":2320223.69,"restricted":323928,"total":2644151.69,"page":13},"4300":{"desc":"Materials and Supplies","unrestricted":801391.31,"restricted":1320386.39,"total":2121777.7,"page":13},"4400":{"desc":"Noncapitalized Equipment","unrestricted":62331,"restricted":306239,"total":368570,"page":13},"4700":{"desc":"Food","unrestricted":null,"restricted":198430,"total":198430,"page":13},"5100":{"desc":"Subagreements for Services","unrestricted":null,"restricted":0,"total":0,"page":13},"5200":{"desc":"Travel and Conferences","unrestricted":178343,"restricted":33202,"total":211545,"page":13},"5300":{"desc":"Dues and Memberships","unrestricted":109924,"restricted":13700,"total":123624,"page":13},"5450":{"desc":"Insurance","unrestricted":1032894,"restricted":null,"total":1032894,"page":13},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":2142000,"restricted":325000,"total":2467000,"page":13},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":241992,"restricted":528000,"total":769992,"page":13},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-802,"restricted":802,"total":0,"page":13},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-500,"restricted":70000,"total":69500,"page":13},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":3780475.46,"restricted":9987861.08,"total":13768336.54,"page":13},"5900":{"desc":"Communications","unrestricted":80600,"restricted":75465,"total":156065,"page":13},"6100":{"desc":"Land","unrestricted":null,"restricted":0,"total":0,"page":13},"6170":{"desc":"Land Improvements","unrestricted":null,"restricted":6000,"total":6000,"page":13},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":null,"restricted":0,"total":0,"page":13},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":null,"restricted":0,"total":0,"page":13},"6400":{"desc":"Equipment","unrestricted":null,"restricted":10437,"total":10437,"page":13},"6500":{"desc":"Equipment Replacement","unrestricted":null,"restricted":0,"total":0,"page":14},"6600":{"desc":"Lease Assets","unrestricted":null,"restricted":0,"total":0,"page":14},"6700":{"desc":"Subscription Assets","unrestricted":null,"restricted":0,"total":0,"page":14},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":null,"restricted":0,"total":0,"page":14},"7130":{"desc":"State Special Schools","unrestricted":null,"restricted":0,"total":0,"page":14},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":null,"restricted":0,"total":0,"page":14},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":null,"total":0,"page":14},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":null,"total":0,"page":14},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":null,"restricted":0,"total":0,"page":14},"7283":{"desc":"ROC/P Transfers","unrestricted":null,"restricted":0,"total":0,"page":14},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":null,"restricted":0,"total":0,"page":14},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-568731,"restricted":568731,"total":0,"page":14},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-70844,"restricted":null,"total":-70844,"page":15},"7438":{"desc":"Debt Service - Interest","unrestricted":null,"restricted":0,"total":0,"page":14},"7439":{"desc":"Other Debt Service - Principal","unrestricted":null,"restricted":0,"total":0,"page":14},"7611":{"desc":"To: Child Development Fund","unrestricted":332792,"restricted":null,"total":332792,"page":15},"7612":{"desc":"To: Special Reserve Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7613":{"desc":"To: State School Building Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7616":{"desc":"To: Cafeteria Fund","unrestricted":450023.12,"restricted":null,"total":450023.12,"page":15},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":null,"restricted":0,"total":0,"page":15},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":null,"restricted":0,"total":0,"page":15},"7699":{"desc":"All Other Financing Uses","unrestricted":null,"restricted":0,"total":0,"page":16},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":null,"total":3714457,"page":8},"8012":{"desc":"Education Protection Account State Aid","unrestricted":900000,"restricted":null,"total":900000,"page":8},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":8},"8021":{"desc":"Homeowners' Exemptions","unrestricted":236000,"restricted":null,"total":236000,"page":8},"8022":{"desc":"Timber Yield Tax","unrestricted":1258,"restricted":null,"total":1258,"page":8},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8041":{"desc":"Secured Roll Taxes","unrestricted":71999076,"restricted":null,"total":71999076,"page":8},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":4200000,"restricted":null,"total":4200000,"page":8},"8043":{"desc":"Prior Years' Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8044":{"desc":"Supplemental Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":null,"restricted":0,"total":0,"page":8},"8047":{"desc":"Community Redevelopment Funds","unrestricted":9000,"restricted":null,"total":9000,"page":9},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8081":{"desc":"Parcel Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":9},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":null,"restricted":0,"total":0,"page":9},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8097":{"desc":"Property Taxes Transfers","unrestricted":null,"restricted":3486251,"total":3486251,"page":9},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":9},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":null,"restricted":0,"total":0,"page":9},"8181":{"desc":"Special Education Entitlement","unrestricted":null,"restricted":1229085,"total":1229085,"page":9},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":null,"restricted":91542,"total":91542,"page":9},"8220":{"desc":"Child Nutrition Programs","unrestricted":null,"restricted":0,"total":0,"page":9},"8221":{"desc":"Donated Food Commodities","unrestricted":null,"restricted":0,"total":0,"page":9},"8260":{"desc":"Forest Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8270":{"desc":"Flood Control Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8281":{"desc":"FEMA","unrestricted":null,"restricted":0,"total":0,"page":9},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":null,"restricted":0,"total":0,"page":9},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":null,"restricted":0,"total":0,"page":9},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":null,"restricted":589682,"total":589682,"page":9},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":null,"restricted":0,"total":0,"page":10},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":10},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":null,"restricted":0,"total":0,"page":10},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":170599,"restricted":null,"total":170599,"page":10},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":796323,"restricted":323928,"total":1120251,"page":10},"8575":{"desc":"Tax Relief Subventions","unrestricted":null,"restricted":0,"total":0,"page":10},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":10},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":10},"8590":{"desc":"All Other State Revenue","unrestricted":155078,"restricted":6938239,"total":7093317,"page":10},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":null,"restricted":0,"total":0,"page":11},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":null,"restricted":0,"total":0,"page":11},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":11},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":null,"restricted":0,"total":0,"page":11},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":null,"restricted":2902215,"total":2902215,"page":11},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":null,"restricted":0,"total":0,"page":11},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":null,"restricted":0,"total":0,"page":11},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":null,"restricted":0,"total":0,"page":11},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":null,"restricted":0,"total":0,"page":11},"8632":{"desc":"Sale of Publications","unrestricted":null,"restricted":0,"total":0,"page":11},"8634":{"desc":"Food Service Sales","unrestricted":null,"restricted":0,"total":0,"page":11},"8639":{"desc":"All Other Sales","unrestricted":null,"restricted":0,"total":0,"page":11},"8650":{"desc":"Leases and Rentals","unrestricted":6578057,"restricted":null,"total":6578057,"page":11},"8660":{"desc":"Interest","unrestricted":696782,"restricted":null,"total":696782,"page":11},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":null,"restricted":0,"total":0,"page":11},"8671":{"desc":"Adult Education Fees","unrestricted":null,"restricted":0,"total":0,"page":11},"8672":{"desc":"Non-Resident Students","unrestricted":null,"restricted":0,"total":0,"page":11},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":null,"restricted":0,"total":0,"page":11},"8677":{"desc":"Interagency Services","unrestricted":null,"restricted":0,"total":0,"page":11},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":null,"restricted":0,"total":0,"page":11},"8689":{"desc":"All Other Fees and Contracts","unrestricted":null,"restricted":0,"total":0,"page":11},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":11},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":null,"restricted":0,"total":0,"page":11},"8699":{"desc":"All Other Local Revenue","unrestricted":157325,"restricted":8354361,"total":8511686,"page":11},"8710":{"desc":"Tuition","unrestricted":null,"restricted":0,"total":0,"page":11},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":0,"total":0,"page":12},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":null,"restricted":0,"total":0,"page":12},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":200900,"total":200900,"page":12},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":null,"restricted":0,"total":0,"page":12},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":null,"restricted":0,"total":0,"page":12},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":189000,"restricted":null,"total":189000,"page":15},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":null,"restricted":0,"total":0,"page":15},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":null,"restricted":0,"total":0,"page":15},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":null,"restricted":0,"total":0,"page":15},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":null,"restricted":0,"total":0,"page":15},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":null,"restricted":0,"total":0,"page":15},"8972":{"desc":"Proceeds from Leases","unrestricted":null,"restricted":0,"total":0,"page":15},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":null,"restricted":0,"total":0,"page":15},"8974":{"desc":"Proceeds from SBITAs","unrestricted":null,"restricted":0,"total":0,"page":15},"8979":{"desc":"All Other Financing Sources","unrestricted":49812,"restricted":null,"total":49812,"page":6},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-19611926.15,"restricted":19611926.15,"total":0,"page":16},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":null,"restricted":0,"total":0,"page":16}},"totals":{"revenues":{"unrestricted":89613955,"restricted":24116203,"total":113730158,"page":6},"expenditures":{"unrestricted":71534865.86,"restricted":45699223.15,"total":117234089.01,"page":6},"ending_balance":{"unrestricted":39158954.65,"restricted":7789715.75,"total":46948670.4,"page":7},"lcff":{"unrestricted":81059791,"restricted":3486251,"total":84546042,"page":9},"federal":{"unrestricted":null,"restricted":1910309,"total":1910309,"page":10},"state":{"unrestricted":1122000,"restricted":7262167,"total":8384167,"page":10},"local":{"unrestricted":7432164,"restricted":11457476,"total":18889640,"page":12},"cert":{"unrestricted":33880602.81,"restricted":10489082.19,"total":44369685,"page":12},"class":{"unrestricted":9548955.51,"restricted":9085194.68,"total":18634150.19,"page":12},"benefits":{"unrestricted":17996010.08,"restricted":12356764.81,"total":30352774.89,"page":13},"supplies":{"unrestricted":3183946,"restricted":2148983.39,"total":5332929.39,"page":13},"capital":{"unrestricted":null,"restricted":16437,"total":16437,"page":14},"services":{"unrestricted":null,"restricted":null,"total":18598956.54,"page":13,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-70844,"page":14,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":null,"restricted":0,"total":0,"page":7},"9712":{"desc":"Stores","unrestricted":null,"restricted":0,"total":0,"page":7},"9713":{"desc":"Prepaid Items","unrestricted":null,"restricted":0,"total":0,"page":7},"9719":{"desc":"All Others (Nonspendable)","unrestricted":null,"restricted":0,"total":0,"page":7},"9740":{"desc":"Restricted Balance","unrestricted":null,"restricted":7789715.75,"total":7789715.75,"page":7},"9750":{"desc":"Stabilization Arrangements","unrestricted":null,"restricted":0,"total":0,"page":7},"9760":{"desc":"Other Commitments","unrestricted":null,"restricted":0,"total":0,"page":7},"9780":{"desc":"Other Assignments","unrestricted":1794537,"restricted":null,"total":1794537,"page":7},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":null,"restricted":0,"total":0,"page":7},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":37364417.65,"restricted":null,"total":37364417.65,"page":7},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":41260700.78,"restricted":9760809.75,"total":51021510.53,"page":6},"9793":{"desc":"Audit Adjustments","unrestricted":null,"restricted":0,"total":0,"page":6},"9795":{"desc":"Other Restatements","unrestricted":null,"restricted":0,"total":0,"page":7}}},{"year":"2024-25","kind":"estimated-actuals","doc":"sacs-2025-26","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":26377788.71,"restricted":7965467.29,"total":34343256,"page":12},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":1188647,"restricted":1552688,"total":2741335,"page":12},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":5628732.82,"restricted":1055118,"total":6683850.82,"page":12},"1900":{"desc":"Other Certificated Salaries","unrestricted":472497,"restricted":0,"total":472497,"page":12},"2100":{"desc":"Classified Instructional Salaries","unrestricted":1358572.76,"restricted":5359843.76,"total":6718416.52,"page":12},"2200":{"desc":"Classified Support Salaries","unrestricted":2634393,"restricted":1516357.33,"total":4150750.33,"page":12},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1226734,"restricted":911943,"total":2138677,"page":12},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3640076.02,"restricted":1193632.05,"total":4833708.07,"page":12},"2900":{"desc":"Other Classified Salaries","unrestricted":1194743.52,"restricted":491478,"total":1686221.52,"page":12},"3102":{"desc":"STRS (teacher retirement)","unrestricted":6255565.28,"restricted":5802681.26,"total":12058246.54,"page":12},"3202":{"desc":"PERS (classified retirement)","unrestricted":2341596.37,"restricted":2339854.65,"total":4681451.02,"page":12},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":1272343.22,"restricted":879924.28,"total":2152267.5,"page":13},"3402":{"desc":"Health and Welfare Benefits","unrestricted":6562846.65,"restricted":2823720.32,"total":9386566.97,"page":13},"3502":{"desc":"Unemployment Insurance","unrestricted":26098.38,"restricted":11523.86,"total":37622.24,"page":13},"3602":{"desc":"Workers' Compensation","unrestricted":937574.44,"restricted":409599.15,"total":1347173.59,"page":13},"3702":{"desc":"OPEB, Allocated","unrestricted":363518,"restricted":0,"total":363518,"page":13},"3752":{"desc":"OPEB, Active Employees","unrestricted":0,"restricted":0,"total":0,"page":13},"3902":{"desc":"Other Employee Benefits","unrestricted":13040.39,"restricted":0,"total":13040.39,"page":13},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":0,"restricted":0,"total":0,"page":13},"4200":{"desc":"Books and Other Reference Materials","unrestricted":1956626,"restricted":359898,"total":2316524,"page":13},"4300":{"desc":"Materials and Supplies","unrestricted":1132984.21,"restricted":3792438.35,"total":4925422.56,"page":13},"4400":{"desc":"Noncapitalized Equipment","unrestricted":83590,"restricted":290977,"total":374567,"page":13},"4700":{"desc":"Food","unrestricted":0,"restricted":0,"total":0,"page":13},"5100":{"desc":"Subagreements for Services","unrestricted":0,"restricted":0,"total":0,"page":13},"5200":{"desc":"Travel and Conferences","unrestricted":166673.28,"restricted":30096,"total":196769.28,"page":13},"5300":{"desc":"Dues and Memberships","unrestricted":113256,"restricted":10900,"total":124156,"page":13},"5450":{"desc":"Insurance","unrestricted":2617816,"restricted":0,"total":2617816,"page":13},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":2120200,"restricted":310498,"total":2430698,"page":13},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":260948,"restricted":810580,"total":1071528,"page":13},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-802,"restricted":802,"total":0,"page":13},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-500,"restricted":48563.5,"total":48063.5,"page":13},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":4428354.9,"restricted":13245519.79,"total":17673874.69,"page":13},"5900":{"desc":"Communications","unrestricted":70658.66,"restricted":69415,"total":140073.66,"page":13},"6100":{"desc":"Land","unrestricted":0,"restricted":0,"total":0,"page":13},"6170":{"desc":"Land Improvements","unrestricted":0,"restricted":19950,"total":19950,"page":13},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":0,"restricted":250577,"total":250577,"page":13},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":0,"restricted":0,"total":0,"page":13},"6400":{"desc":"Equipment","unrestricted":0,"restricted":20287,"total":20287,"page":14},"6500":{"desc":"Equipment Replacement","unrestricted":0,"restricted":0,"total":0,"page":14},"6600":{"desc":"Lease Assets","unrestricted":0,"restricted":0,"total":0,"page":14},"6700":{"desc":"Subscription Assets","unrestricted":0,"restricted":0,"total":0,"page":14},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":0,"restricted":0,"total":0,"page":14},"7130":{"desc":"State Special Schools","unrestricted":0,"restricted":0,"total":0,"page":14},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":0,"restricted":0,"total":0,"page":14},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":0,"restricted":0,"total":0,"page":14},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":0,"restricted":0,"total":0,"page":14},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":0,"restricted":0,"total":0,"page":14},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":0,"restricted":0,"total":0,"page":14},"7283":{"desc":"ROC/P Transfers","unrestricted":0,"restricted":0,"total":0,"page":14},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":0,"restricted":0,"total":0,"page":14},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-344472,"restricted":344472,"total":0,"page":15},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-54000,"restricted":0,"total":-54000,"page":15},"7438":{"desc":"Debt Service - Interest","unrestricted":0,"restricted":0,"total":0,"page":14},"7439":{"desc":"Other Debt Service - Principal","unrestricted":0,"restricted":0,"total":0,"page":14},"7611":{"desc":"To: Child Development Fund","unrestricted":585045,"restricted":0,"total":585045,"page":15},"7612":{"desc":"To: Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7613":{"desc":"To: State School Building Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7616":{"desc":"To: Cafeteria Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":0,"restricted":0,"total":0,"page":15},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":0,"restricted":0,"total":0,"page":16},"7699":{"desc":"All Other Financing Uses","unrestricted":0,"restricted":0,"total":0,"page":16},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":8},"8012":{"desc":"Education Protection Account State Aid","unrestricted":885636,"restricted":0,"total":885636,"page":8},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":8},"8021":{"desc":"Homeowners' Exemptions","unrestricted":234000,"restricted":0,"total":234000,"page":8},"8022":{"desc":"Timber Yield Tax","unrestricted":1258,"restricted":0,"total":1258,"page":8},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8041":{"desc":"Secured Roll Taxes","unrestricted":74255245,"restricted":0,"total":74255245,"page":8},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":4847095,"restricted":0,"total":4847095,"page":8},"8043":{"desc":"Prior Years' Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8044":{"desc":"Supplemental Taxes","unrestricted":0,"restricted":0,"total":0,"page":8},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":0,"restricted":0,"total":0,"page":8},"8047":{"desc":"Community Redevelopment Funds","unrestricted":3000,"restricted":0,"total":3000,"page":9},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8081":{"desc":"Parcel Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":0,"restricted":0,"total":0,"page":9},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":9},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":0,"restricted":0,"total":0,"page":9},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":-10847,"restricted":0,"total":-10847,"page":9},"8097":{"desc":"Property Taxes Transfers","unrestricted":0,"restricted":3654320,"total":3654320,"page":9},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":9},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":0,"restricted":0,"total":0,"page":9},"8181":{"desc":"Special Education Entitlement","unrestricted":0,"restricted":1338830.89,"total":1338830.89,"page":9},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":0,"restricted":106702,"total":106702,"page":9},"8220":{"desc":"Child Nutrition Programs","unrestricted":0,"restricted":0,"total":0,"page":9},"8221":{"desc":"Donated Food Commodities","unrestricted":0,"restricted":0,"total":0,"page":9},"8260":{"desc":"Forest Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8270":{"desc":"Flood Control Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":0,"restricted":0,"total":0,"page":9},"8281":{"desc":"FEMA","unrestricted":0,"restricted":0,"total":0,"page":9},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":0,"restricted":0,"total":0,"page":9},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":0,"restricted":0,"total":0,"page":9},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":713346.74,"restricted":1063536.77,"total":1776883.51,"page":9},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":0,"restricted":0,"total":0,"page":10},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":10},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":0,"restricted":0,"total":0,"page":10},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":166701,"restricted":0,"total":166701,"page":10},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":838299,"restricted":359898,"total":1198197,"page":10},"8575":{"desc":"Tax Relief Subventions","unrestricted":0,"restricted":0,"total":0,"page":10},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":10},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":0,"restricted":0,"total":0,"page":10},"8590":{"desc":"All Other State Revenue","unrestricted":309396,"restricted":7904304.95,"total":8213700.95,"page":10},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":0,"restricted":0,"total":0,"page":11},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":0,"restricted":0,"total":0,"page":11},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":0,"restricted":0,"total":0,"page":11},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":0,"restricted":0,"total":0,"page":11},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":0,"restricted":2928643,"total":2928643,"page":11},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":0,"restricted":0,"total":0,"page":11},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":0,"restricted":0,"total":0,"page":11},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":0,"restricted":0,"total":0,"page":11},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":0,"restricted":0,"total":0,"page":11},"8632":{"desc":"Sale of Publications","unrestricted":0,"restricted":0,"total":0,"page":11},"8634":{"desc":"Food Service Sales","unrestricted":0,"restricted":0,"total":0,"page":11},"8639":{"desc":"All Other Sales","unrestricted":0,"restricted":0,"total":0,"page":11},"8650":{"desc":"Leases and Rentals","unrestricted":6873165,"restricted":0,"total":6873165,"page":11},"8660":{"desc":"Interest","unrestricted":1647432,"restricted":0,"total":1647432,"page":11},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":0,"restricted":0,"total":0,"page":11},"8671":{"desc":"Adult Education Fees","unrestricted":0,"restricted":0,"total":0,"page":11},"8672":{"desc":"Non-Resident Students","unrestricted":0,"restricted":0,"total":0,"page":11},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":0,"restricted":0,"total":0,"page":11},"8677":{"desc":"Interagency Services","unrestricted":0,"restricted":0,"total":0,"page":11},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":0,"restricted":0,"total":0,"page":11},"8689":{"desc":"All Other Fees and Contracts","unrestricted":0,"restricted":0,"total":0,"page":11},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":0,"restricted":0,"total":0,"page":11},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":0,"restricted":0,"total":0,"page":11},"8699":{"desc":"All Other Local Revenue","unrestricted":254375.17,"restricted":9966076.41,"total":10220451.58,"page":11},"8710":{"desc":"Tuition","unrestricted":0,"restricted":0,"total":0,"page":12},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":0,"total":0,"page":12},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":0,"restricted":0,"total":0,"page":12},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":0,"restricted":248563,"total":248563,"page":12},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":0,"restricted":0,"total":0,"page":12},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":83951,"restricted":0,"total":83951,"page":12},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":0,"restricted":0,"total":0,"page":15},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":0,"restricted":0,"total":0,"page":15},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":0,"restricted":0,"total":0,"page":15},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":0,"restricted":0,"total":0,"page":15},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":0,"restricted":0,"total":0,"page":15},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":0,"restricted":0,"total":0,"page":15},"8972":{"desc":"Proceeds from Leases","unrestricted":0,"restricted":0,"total":0,"page":15},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":0,"restricted":0,"total":0,"page":15},"8974":{"desc":"Proceeds from SBITAs","unrestricted":0,"restricted":0,"total":0,"page":15},"8979":{"desc":"All Other Financing Sources","unrestricted":46356,"restricted":0,"total":46356,"page":6},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-20482398.99,"restricted":20482398.99,"total":0,"page":16},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":0,"restricted":0,"total":0,"page":16}},"totals":{"revenues":{"unrestricted":94816509.91,"restricted":27570875.02,"total":122387384.93,"page":6},"expenditures":{"unrestricted":74046100.61,"restricted":51918804.59,"total":125964905.2,"page":6},"ending_balance":{"unrestricted":45648803.7,"restricted":6343670.83,"total":51992474.53,"page":7},"lcff":{"unrestricted":83929844,"restricted":3654320,"total":87584164,"page":9},"federal":{"unrestricted":713346.74,"restricted":2509069.66,"total":3222416.4,"page":10},"state":{"unrestricted":1314396,"restricted":8264202.95,"total":9578598.95,"page":10},"local":{"unrestricted":8858923.17,"restricted":13143282.41,"total":22002205.58,"page":12},"cert":{"unrestricted":33667665.53,"restricted":10573273.29,"total":44240938.82,"page":12},"class":{"unrestricted":10054519.3,"restricted":9473254.14,"total":19527773.44,"page":12},"benefits":{"unrestricted":17772582.73,"restricted":12267303.52,"total":30039886.25,"page":13},"supplies":{"unrestricted":3173200.21,"restricted":4443313.35,"total":7616513.56,"page":13},"capital":{"unrestricted":0,"restricted":290814,"total":290814,"page":14},"services":{"unrestricted":null,"restricted":null,"total":24302979.13,"page":13,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-54000,"page":15,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":0,"restricted":0,"total":0,"page":7},"9712":{"desc":"Stores","unrestricted":0,"restricted":0,"total":0,"page":7},"9713":{"desc":"Prepaid Items","unrestricted":0,"restricted":0,"total":0,"page":7},"9719":{"desc":"All Others (Nonspendable)","unrestricted":0,"restricted":0,"total":0,"page":7},"9740":{"desc":"Restricted Balance","unrestricted":0,"restricted":6343670.83,"total":6343670.83,"page":7},"9750":{"desc":"Stabilization Arrangements","unrestricted":0,"restricted":0,"total":0,"page":7},"9760":{"desc":"Other Commitments","unrestricted":0,"restricted":0,"total":0,"page":7},"9780":{"desc":"Other Assignments","unrestricted":0,"restricted":0,"total":0,"page":7},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":0,"restricted":0,"total":0,"page":7},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":45648803.7,"restricted":0,"total":45648803.7,"page":7},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":45922660.39,"restricted":10209201.41,"total":56131861.8,"page":6},"9793":{"desc":"Audit Adjustments","unrestricted":0,"restricted":0,"total":0,"page":6},"9795":{"desc":"Other Restatements","unrestricted":0,"restricted":0,"total":0,"page":7}}},{"year":"2025-26","kind":"adopted-budget","doc":"sacs-2025-26","lines":{"1100":{"desc":"Certificated Teachers' Salaries","unrestricted":31300179,"restricted":8384901,"total":39685080,"page":12},"1200":{"desc":"Certificated Pupil Support Salaries","unrestricted":145126,"restricted":2779538,"total":2924664,"page":12},"1300":{"desc":"Certificated Supervisors' and Administrators' Salaries","unrestricted":5768381,"restricted":941109,"total":6709490,"page":12},"1900":{"desc":"Other Certificated Salaries","unrestricted":89500,"restricted":0,"total":89500,"page":12},"2100":{"desc":"Classified Instructional Salaries","unrestricted":1892432.26,"restricted":5710368.65,"total":7602800.91,"page":12},"2200":{"desc":"Classified Support Salaries","unrestricted":2860248,"restricted":1722440.33,"total":4582688.33,"page":12},"2300":{"desc":"Classified Supervisors' and Administrators' Salaries","unrestricted":1319231,"restricted":969717,"total":2288948,"page":12},"2400":{"desc":"Clerical, Technical and Office Salaries","unrestricted":3983568,"restricted":1295722.05,"total":5279290.05,"page":12},"2900":{"desc":"Other Classified Salaries","unrestricted":1035923,"restricted":502660,"total":1538583,"page":12},"3102":{"desc":"STRS (teacher retirement)","unrestricted":7034467,"restricted":6194567,"total":13229034,"page":12},"3202":{"desc":"PERS (classified retirement)","unrestricted":2632167.74,"restricted":2588333.47,"total":5220501.21,"page":12},"3302":{"desc":"OASDI/Medicare/Alternative","unrestricted":1386189.4,"restricted":945258.09,"total":2331447.49,"page":13},"3402":{"desc":"Health and Welfare Benefits","unrestricted":7512207.81,"restricted":3078870.19,"total":10591078,"page":13},"3502":{"desc":"Unemployment Insurance","unrestricted":33848.35,"restricted":12691.23,"total":46539.58,"page":13},"3602":{"desc":"Workers' Compensation","unrestricted":1026162.25,"restricted":458756.55,"total":1484918.8,"page":13},"3702":{"desc":"OPEB, Allocated","unrestricted":379871,"restricted":0,"total":379871,"page":13},"3752":{"desc":"OPEB, Active Employees","unrestricted":null,"restricted":0,"total":0,"page":13},"3902":{"desc":"Other Employee Benefits","unrestricted":null,"restricted":0,"total":1,"page":13},"4100":{"desc":"Approved Textbooks and Core Curricula Materials","unrestricted":null,"restricted":0,"total":0,"page":13},"4200":{"desc":"Books and Other Reference Materials","unrestricted":209227,"restricted":425864,"total":635091,"page":13},"4300":{"desc":"Materials and Supplies","unrestricted":828522,"restricted":1503282.23,"total":2331804.23,"page":13},"4400":{"desc":"Noncapitalized Equipment","unrestricted":16710,"restricted":539965,"total":556675,"page":13},"4700":{"desc":"Food","unrestricted":null,"restricted":0,"total":0,"page":13},"5100":{"desc":"Subagreements for Services","unrestricted":null,"restricted":0,"total":0,"page":13},"5200":{"desc":"Travel and Conferences","unrestricted":330437,"restricted":57883,"total":388320,"page":13},"5300":{"desc":"Dues and Memberships","unrestricted":112529,"restricted":10900,"total":123429,"page":13},"5450":{"desc":"Insurance","unrestricted":1138860,"restricted":0,"total":1138860,"page":13},"5500":{"desc":"Operations and Housekeeping Services","unrestricted":2107300,"restricted":308998,"total":2416298,"page":13},"5600":{"desc":"Rentals, Leases, Repairs, and Noncapitalized Improvements","unrestricted":210950,"restricted":515980,"total":726930,"page":13},"5710":{"desc":"Transfers of Direct Costs","unrestricted":-802,"restricted":802,"total":0,"page":13},"5750":{"desc":"Transfers of Direct Costs - Interfund","unrestricted":-500,"restricted":40000,"total":39500,"page":13},"5800":{"desc":"Professional/Consulting Services and Operating Expenditures","unrestricted":4311409,"restricted":12530991.05,"total":16842400.05,"page":13},"5900":{"desc":"Communications","unrestricted":67214,"restricted":68525,"total":135739,"page":13},"6100":{"desc":"Land","unrestricted":null,"restricted":0,"total":0,"page":13},"6170":{"desc":"Land Improvements","unrestricted":null,"restricted":0,"total":0,"page":13},"6200":{"desc":"Buildings and Improvements of Buildings","unrestricted":null,"restricted":0,"total":0,"page":13},"6300":{"desc":"Books and Media for New School Libraries","unrestricted":null,"restricted":0,"total":0,"page":13},"6400":{"desc":"Equipment","unrestricted":null,"restricted":753011,"total":753011,"page":14},"6500":{"desc":"Equipment Replacement","unrestricted":null,"restricted":0,"total":0,"page":14},"6600":{"desc":"Lease Assets","unrestricted":null,"restricted":0,"total":0,"page":14},"6700":{"desc":"Subscription Assets","unrestricted":null,"restricted":0,"total":0,"page":14},"7110":{"desc":"Tuition for Instruction Under Interdistrict Attendance Agreements","unrestricted":null,"restricted":0,"total":0,"page":14},"7130":{"desc":"State Special Schools","unrestricted":null,"restricted":0,"total":0,"page":14},"7141":{"desc":"Payments to Districts or Charter Schools (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7142":{"desc":"Payments to County Offices (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7143":{"desc":"Payments to JPAs (Excess Costs)","unrestricted":null,"restricted":0,"total":0,"page":14},"7211":{"desc":"Transfers of Pass-Through Revenues to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7212":{"desc":"Transfers of Pass-Through Revenues to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7213":{"desc":"Transfers of Pass-Through Revenues to JPAs","unrestricted":null,"restricted":0,"total":0,"page":14},"7221":{"desc":"Special Education SELPA Transfers to Districts","unrestricted":null,"restricted":0,"total":0,"page":14},"7222":{"desc":"Special Education SELPA Transfers to County Offices","unrestricted":null,"restricted":0,"total":0,"page":14},"7223":{"desc":"Special Education SELPA Transfers to JPAs","unrestricted":null,"restricted":0,"total":0,"page":14},"7283":{"desc":"ROC/P Transfers","unrestricted":null,"restricted":0,"total":0,"page":14},"7299":{"desc":"All Other Transfers Out to All Others","unrestricted":null,"restricted":0,"total":0,"page":14},"7310":{"desc":"Transfers of Indirect Costs","unrestricted":-490432,"restricted":490432,"total":0,"page":15},"7350":{"desc":"Transfers of Indirect Costs - Interfund","unrestricted":-54000,"restricted":0,"total":-54000,"page":15},"7438":{"desc":"Debt Service - Interest","unrestricted":null,"restricted":0,"total":0,"page":14},"7439":{"desc":"Other Debt Service - Principal","unrestricted":null,"restricted":0,"total":0,"page":14},"7611":{"desc":"To: Child Development Fund","unrestricted":808605,"restricted":0,"total":808605,"page":15},"7612":{"desc":"To: Special Reserve Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7613":{"desc":"To: State School Building Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7616":{"desc":"To: Cafeteria Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"7619":{"desc":"Other Authorized Interfund Transfers Out","unrestricted":null,"restricted":0,"total":0,"page":15},"7651":{"desc":"Debt Service - Interest (Other Uses)","unrestricted":null,"restricted":0,"total":0,"page":16},"7699":{"desc":"All Other Financing Uses","unrestricted":null,"restricted":0,"total":0,"page":16},"8011":{"desc":"LCFF State Aid - Current Year","unrestricted":3714457,"restricted":0,"total":3714457,"page":8},"8012":{"desc":"Education Protection Account State Aid","unrestricted":888200,"restricted":0,"total":888200,"page":8},"8019":{"desc":"LCFF State Aid - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":8},"8021":{"desc":"Homeowners' Exemptions","unrestricted":236000,"restricted":0,"total":236000,"page":8},"8022":{"desc":"Timber Yield Tax","unrestricted":1258,"restricted":0,"total":1258,"page":8},"8029":{"desc":"Other Subventions/In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8041":{"desc":"Secured Roll Taxes","unrestricted":76482903,"restricted":0,"total":76482903,"page":8},"8042":{"desc":"Unsecured Roll Taxes","unrestricted":4545000,"restricted":0,"total":4545000,"page":8},"8043":{"desc":"Prior Years' Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8044":{"desc":"Supplemental Taxes","unrestricted":null,"restricted":0,"total":0,"page":8},"8045":{"desc":"Education Revenue Augmentation Fund (ERAF)","unrestricted":null,"restricted":0,"total":0,"page":8},"8047":{"desc":"Community Redevelopment Funds","unrestricted":3000,"restricted":0,"total":3000,"page":9},"8048":{"desc":"Penalties and Interest from Delinquent Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8081":{"desc":"Parcel Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8082":{"desc":"Other In-Lieu Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8089":{"desc":"Less: Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":9},"8091":{"desc":"Unrestricted LCFF Transfers - Current Year","unrestricted":null,"restricted":0,"total":0,"page":9},"8096":{"desc":"Transfers to Charter Schools in Lieu of Property Taxes","unrestricted":null,"restricted":0,"total":0,"page":9},"8097":{"desc":"Property Taxes Transfers","unrestricted":null,"restricted":3651945,"total":3651945,"page":9},"8099":{"desc":"LCFF/Revenue Limit Transfers - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":9},"8110":{"desc":"Maintenance and Operations (Federal)","unrestricted":null,"restricted":0,"total":0,"page":9},"8181":{"desc":"Special Education Entitlement","unrestricted":null,"restricted":1280057,"total":1280057,"page":9},"8182":{"desc":"Special Education Discretionary Grants","unrestricted":null,"restricted":96487,"total":96487,"page":9},"8220":{"desc":"Child Nutrition Programs","unrestricted":null,"restricted":0,"total":0,"page":9},"8221":{"desc":"Donated Food Commodities","unrestricted":null,"restricted":0,"total":0,"page":9},"8260":{"desc":"Forest Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8270":{"desc":"Flood Control Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8280":{"desc":"Wildlife Reserve Funds","unrestricted":null,"restricted":0,"total":0,"page":9},"8281":{"desc":"FEMA","unrestricted":null,"restricted":0,"total":0,"page":9},"8285":{"desc":"Interagency Contracts Between LEAs","unrestricted":null,"restricted":0,"total":0,"page":9},"8287":{"desc":"Pass-Through Revenues from Federal Sources","unrestricted":null,"restricted":0,"total":0,"page":9},"8290":{"desc":"Other Federal Revenue (Title I, II, III, IV and other)","unrestricted":null,"restricted":760259,"total":760259,"page":9},"8311":{"desc":"Other State Apportionments - Current Year","unrestricted":null,"restricted":0,"total":0,"page":10},"8319":{"desc":"Other State Apportionments - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":10},"8520":{"desc":"Child Nutrition Programs (State)","unrestricted":null,"restricted":0,"total":0,"page":10},"8550":{"desc":"Mandated Cost Reimbursements","unrestricted":172529,"restricted":0,"total":172529,"page":10},"8560":{"desc":"Lottery - Unrestricted and Instructional Materials","unrestricted":831232,"restricted":356864,"total":1188096,"page":10},"8575":{"desc":"Tax Relief Subventions","unrestricted":null,"restricted":0,"total":0,"page":10},"8576":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":10},"8587":{"desc":"Pass-Through Revenues from State Sources","unrestricted":null,"restricted":0,"total":0,"page":10},"8590":{"desc":"All Other State Revenue","unrestricted":309396,"restricted":7959961,"total":8269357,"page":10},"8615":{"desc":"County and District Taxes - Secured Roll","unrestricted":null,"restricted":0,"total":0,"page":11},"8616":{"desc":"County and District Taxes - Unsecured Roll","unrestricted":null,"restricted":0,"total":0,"page":11},"8617":{"desc":"County and District Taxes - Prior Years","unrestricted":null,"restricted":0,"total":0,"page":11},"8618":{"desc":"County and District Taxes - Supplemental","unrestricted":null,"restricted":0,"total":0,"page":11},"8621":{"desc":"Parcel Taxes (Non-LCFF)","unrestricted":null,"restricted":5253488,"total":5253488,"page":11},"8622":{"desc":"Other Non-Ad Valorem Taxes","unrestricted":null,"restricted":0,"total":0,"page":11},"8625":{"desc":"Community Redevelopment Funds Not Subject to LCFF","unrestricted":null,"restricted":0,"total":0,"page":11},"8629":{"desc":"Penalties and Interest (Non-LCFF Taxes)","unrestricted":null,"restricted":0,"total":0,"page":11},"8631":{"desc":"Sale of Equipment/Supplies","unrestricted":null,"restricted":0,"total":0,"page":11},"8632":{"desc":"Sale of Publications","unrestricted":null,"restricted":0,"total":0,"page":11},"8634":{"desc":"Food Service Sales","unrestricted":null,"restricted":0,"total":0,"page":11},"8639":{"desc":"All Other Sales","unrestricted":null,"restricted":0,"total":0,"page":11},"8650":{"desc":"Leases and Rentals","unrestricted":5781368,"restricted":0,"total":5781368,"page":11},"8660":{"desc":"Interest","unrestricted":1275800,"restricted":0,"total":1275800,"page":11},"8662":{"desc":"Net Increase (Decrease) in Fair Value of Investments","unrestricted":null,"restricted":0,"total":0,"page":11},"8671":{"desc":"Adult Education Fees","unrestricted":null,"restricted":0,"total":0,"page":11},"8672":{"desc":"Non-Resident Students","unrestricted":null,"restricted":0,"total":0,"page":11},"8675":{"desc":"Transportation Fees from Individuals","unrestricted":null,"restricted":0,"total":0,"page":11},"8677":{"desc":"Interagency Services","unrestricted":null,"restricted":0,"total":0,"page":11},"8681":{"desc":"Mitigation/Developer Fees","unrestricted":null,"restricted":0,"total":0,"page":11},"8689":{"desc":"All Other Fees and Contracts","unrestricted":null,"restricted":0,"total":0,"page":11},"8691":{"desc":"Plus: Miscellaneous Funds Non-LCFF (50%) Adjustment","unrestricted":null,"restricted":0,"total":0,"page":11},"8697":{"desc":"Pass-Through Revenues from Local Sources","unrestricted":null,"restricted":0,"total":0,"page":11},"8699":{"desc":"All Other Local Revenue","unrestricted":70000,"restricted":8471452,"total":8541452,"page":11},"8710":{"desc":"Tuition","unrestricted":null,"restricted":0,"total":0,"page":12},"8783":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":0,"total":0,"page":12},"8791":{"desc":"Transfers of Apportionments from Districts","unrestricted":null,"restricted":0,"total":0,"page":12},"8792":{"desc":"Transfers of Apportionments from County Offices","unrestricted":null,"restricted":256002,"total":256002,"page":12},"8793":{"desc":"Transfers of Apportionments from JPAs","unrestricted":null,"restricted":0,"total":0,"page":12},"8799":{"desc":"Other Transfers of Apportionments","unrestricted":null,"restricted":0,"total":0,"page":12},"8912":{"desc":"Transfers from Special Reserve Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"8914":{"desc":"Transfers from Bond Interest and Redemption Fund","unrestricted":null,"restricted":0,"total":0,"page":15},"8919":{"desc":"Other Authorized Interfund Transfers In","unrestricted":null,"restricted":0,"total":0,"page":15},"8931":{"desc":"Proceeds from Disposal of Capital Assets","unrestricted":null,"restricted":0,"total":0,"page":15},"8953":{"desc":"Other Sources (County School Building Aid)","unrestricted":null,"restricted":0,"total":0,"page":15},"8965":{"desc":"Transfers from Funds of Lapsed/Reorganized LEAs","unrestricted":null,"restricted":0,"total":0,"page":15},"8971":{"desc":"Proceeds from Certificates of Participation","unrestricted":null,"restricted":0,"total":0,"page":15},"8972":{"desc":"Proceeds from Leases","unrestricted":null,"restricted":0,"total":0,"page":15},"8973":{"desc":"Proceeds from Lease Revenue Bonds","unrestricted":null,"restricted":0,"total":0,"page":15},"8974":{"desc":"Proceeds from SBITAs","unrestricted":null,"restricted":0,"total":0,"page":15},"8979":{"desc":"All Other Financing Sources","unrestricted":null,"restricted":0,"total":0,"page":6},"8980":{"desc":"Contributions from Unrestricted Revenues","unrestricted":-23101737.84,"restricted":23101737.84,"total":0,"page":16},"8990":{"desc":"Contributions from Restricted Revenues","unrestricted":null,"restricted":0,"total":0,"page":16}},"totals":{"revenues":{"unrestricted":94311143,"restricted":28086515,"total":122397658,"page":6},"expenditures":{"unrestricted":77186926.81,"restricted":52831565.84,"total":130018492.65,"page":6},"ending_balance":{"unrestricted":38862677.05,"restricted":4700357.83,"total":43563034.88,"page":7},"lcff":{"unrestricted":85870818,"restricted":3651945,"total":89522763,"page":9},"federal":{"unrestricted":null,"restricted":2136803,"total":2136803,"page":10},"state":{"unrestricted":1313157,"restricted":8316825,"total":9629982,"page":10},"local":{"unrestricted":7127168,"restricted":13980942,"total":21108110,"page":12},"cert":{"unrestricted":37303186,"restricted":12105548,"total":49408734,"page":12},"class":{"unrestricted":11091402.26,"restricted":10200908.03,"total":21292310.29,"page":12},"benefits":{"unrestricted":20004914.55,"restricted":13278476.53,"total":33283391.08,"page":13},"supplies":{"unrestricted":1054459,"restricted":2469111.23,"total":3523570.23,"page":13},"capital":{"unrestricted":null,"restricted":753011,"total":753011,"page":14},"services":{"unrestricted":null,"restricted":null,"total":21811476.05,"page":13,"derived":true},"outgo":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"outgo2":{"unrestricted":null,"restricted":null,"total":0,"page":14,"derived":true},"indirect":{"unrestricted":null,"restricted":null,"total":-54000,"page":15,"derived":true}},"fund_balance":{"9711":{"desc":"Revolving Cash","unrestricted":null,"restricted":0,"total":0,"page":7},"9712":{"desc":"Stores","unrestricted":null,"restricted":0,"total":0,"page":7},"9713":{"desc":"Prepaid Items","unrestricted":null,"restricted":0,"total":0,"page":7},"9719":{"desc":"All Others (Nonspendable)","unrestricted":null,"restricted":0,"total":0,"page":7},"9740":{"desc":"Restricted Balance","unrestricted":null,"restricted":4700357.83,"total":4700357.83,"page":7},"9750":{"desc":"Stabilization Arrangements","unrestricted":null,"restricted":0,"total":0,"page":7},"9760":{"desc":"Other Commitments","unrestricted":null,"restricted":0,"total":0,"page":7},"9780":{"desc":"Other Assignments","unrestricted":null,"restricted":0,"total":0,"page":7},"9789":{"desc":"Reserve for Economic Uncertainties","unrestricted":null,"restricted":0,"total":0,"page":7},"9790":{"desc":"Unassigned/Unappropriated Amount","unrestricted":38862677.05,"restricted":0,"total":38862677.05,"page":7},"9791":{"desc":"Beginning Fund Balance - As of July 1, Unaudited","unrestricted":45648803.7,"restricted":6343670.83,"total":51992474.53,"page":6},"9793":{"desc":"Audit Adjustments","unrestricted":null,"restricted":0,"total":0,"page":6},"9795":{"desc":"Other Restatements","unrestricted":null,"restricted":0,"total":0,"page":7}}}]}