You are on page 1of 1

SacramentoCountyOfficeofEducationSchoolofEducation

NewTeacherInductionProgramBudget
FISCALYEAR20142015

FY2015

REVENUE
PrivateSchoolParticipants(26)
NonConsortiumEdSpecialists(33)
BeginningBalance
TOTALREVENUE
EXPENDITURES
InductionProgramStaff
1300 CertificatedManagement
1303 PostRetirementPayrollAdjustments

$ 44,900
$ 6,600
$ 832,844
$884,344

$146,576
$6,977

1902 Stipend(InterprogramPresenter)
1906 TempExempts(Trainers/Consultants)

$350
$88,500

2400 ClassifiedSupportStaff
2401 ClassifiedSupportOvertime
2408 ClassifiedBargainingUnitStipend

$71,108
$3,666
$732

3XXX

Benefits

$72,661

4300 Supplies(office&meetingsupplies<$500)
4400 InventoriedSupplies($500<cost<$5,000)

$20,000
$

5200
5600
5605
5714
5715
5725
5729
5734
5740
5746
5800

$1,000
$1,800
$1,736
$4,700
$1,000
$5,000
$1,500
$45,000
$500
$45,000
$80,000

Travel/Conference
Rentals/Repairs(Copiermaintenanceagreement)
Rentals&Leases(Offsitemeetingspace)
Phones
Postage
Printing
C&I(PDforParticipants)
CSAPAEvaluationServices
K12Services(PDforParticipants)
IMS(Website/databasedesign&support)
Contracts/OtherExpenses
MeetingServices
$ 40,000
NAEFsupportagreement
$ 35,000
DistrictreimbursementsforFACTsubs
$ 5,000

7320 Indirect9.28%

$56,868

TOTAL

$654,674

BeginningBalance
Tier3Allocation
TotalRevenue
EndingBalance

$832,844
$
$832,844
$178,170

You might also like