ro~ o0,) os.. ~O' :::0 :;- 00. o Q) o... o CD ~... ~.. P '< :Yo '-() O)::J =r::j CD 0 -uex:> =r=e 0,) -- o-<d O=r ...

Transcription

1 -0 Ql to (\) Ui- S" 0..0,) e 0 CD () ,) =r::j CD 0 OCD =r=e 0,) -- ::J... O=r CD. - =r o CD '-() en Q) 0:::::-: ~O' 0-3 CD -- o Q) ::J() o 0... Q.. o-<d CD 0 0' :::0 CD <D ocq os.. o~ CD g... en ->- - O(f) - CD No O~ ->-0 O)::J CJ1 -uex:> -w CDO 0,)CJ1 en CD 0.. ene 0,) '< :Yo CD-.... ro~ -0 en o... ~CD o 0 -- ~.- () o ::J OJ P.- ~f D OJ c (J) :;- CD (J) (J) 0. OJ ~.- CD c ~.. [ ooq. ID N ~ o o0,) ~... ::J 0,) o 3 3e ::J ;:::;.: '< oo CD co CD en

2 Certification & Lock Page - Annual Budget and Financial Report (CCFS-311) Page 1 of 1 CALIFORNIA COMMUNITY COLLEOES CHANCEl-LORIS OFFICE ~~!~~.fy.. '~~.~.~.~.p'.~~~ ~~~~.~~.<;l;1?~~.~~~.~~~~~~~~~.~~.l??~j~.~~~;.~.~~~. DISTRICT: NAPA Actual Year: Budget Year: District Certification: Chief Business Officer Audit results: Annual data has passed the audit check Last Name: IPARKER First Name: IROBERT Area code Electronic Cert Date: Oct :09PM 1707 Phone Number: Data is certified Ext: I California Community Colleges, Chancellor's Office 1102 Q Street Sacramento, California Send questions to Fiscal Services I CCFS311Admin!il>cccco.edu <i') 2008 State of California. All Riqhts Reserved /2016

3 SUPPLEMENTAL DATA Analysis of compliance with the 50 Percent Law (ECS 84362) The Current Expense of Education S11 GENERAL FUND - UNRESTRICTED SUBFUND For Actual Year: Budget Year: District ID: 240 Name: NAPA Activity (ECSA) Activity (ECSB) Activity (ECSX) ECS A ECS B Excluded Object Instructional Salary Cost Total CEE Activities Academic Salaries Code AC & AC 6110 AC AC Total Instructional Salaries Contract or Regular ,713,566 6,713,566 6,713,566 Other ,461,710 4,461, ,299 4,573,009 Total Instructional Salaries 11,175,276 11,175, ,299 11,286,575 Non-Instructional Salaries Contract or Regular ,725, ,614 2,909,999 Other ,168 36, ,956 Total Non-Instructional Salaries 0 2,911, ,402 3,132,955 Total Academic Salaries 11,175,276 14,086, ,701 14,419,530 Classified Salaries Non-Instructional Salaries Regular Status ,051, ,042 5,865,992 Other , , ,930 Total Non-Instructional Salaries 0 5,570, ,871 6,537,922 Instructional Aides Regular Status , , ,876 Other , , ,502 Total Instructional Aides 813, , ,378 Total Classified Salaries 813,378 6,383, ,871 7,351,300 Employee Benefits ,135,578 6,050,482 1,049,780 7,100,262 Supplies and Materials , , ,107 Other Operating Expenses ,613 4,053,605 1,215,049 5,268,654 Equipment Replacement Total Expenditures Prior to Exclusions 15,763,845 31,394,562 3,733,291 35,127,853 Page 2

4 SUPPLEMENTAL DATA Analysis of compliance with the 50 Percent Law (ECS 84362) The Current Expense of Education S11 GENERAL FUND - UNRESTRICTED SUBFUND For Actual Year: Budget Year: District ID: 240 Name: NAPA Activity (ECSA) Activity (ECSB) Activity (ECSX) ECS A ECS B Excluded Instructional Salary Cost Total CEE Activities Exclusions AC & AC 6110 AC AC Total Activities to Exclude TOP Code Instructional Staff Retirees Benefits and Retirement Incentives Student Health Services Above Amount Collected Student Transportation Noninstructional Staff-Retirees Benefits and Retirement Incentives Objects to Exclude Object Code Rents and Leases , ,931 Lottery Expenditures Academic Salaries ,482 6,482 6,482 Classified Salaries ,266 6,266 6,266 Employee Benefits ,433 2,433 2,433 Supplies and Materials 4000 Software Books, Magazines, & Periodicals Instructional Supplies & Materials ,433 1,433 Noninstructional, Supplies & Materials ,258 13,258 Total Supplies and Materials 0 14, ,691 Other Operating Expenses and Services , ,414 Page 3

5 SUPPLEMENTAL DATA Analysis of compliance with the 50 Percent Law (ECS 84362) The Current Expense of Education S11 GENERAL FUND - UNRESTRICTED SUBFUND For Actual Year: Budget Year: District ID: 240 Name: NAPA Activity (ECSA) Activity (ECSB) Activity (ECSX) ECS A ECS B Excluded Object Instructional Salary Cost Total CEE Activities Code AC & AC 6110 AC AC Total Capital Outlay 6000 Library Books Equipment 6400 Equipment - Additional Equipment - Replacement Total Equipment Total Capital Outlay Other Outgo ,524 1,524 Total Exclusions 15, , ,741 Total for ECS 84362, 50% Law 15,748,664 30,486,821 3,733,291 34,220,112 Percent of CEE (Instructional Salary Cost / Total CEE) 51.66% % 50% of Current Expense of Education 15,243,410 Nonexempted (Remaining) Deficiency from second preceeding Fiscal Year Amount Required to be Expended for Salaries of Classroom 15,748,664 30,486,821 3,733,291 34,220,112 Instructors Reconciliation to Unrestricted General Fund Expenditures Total Expenditures Prior to Exclusions 15,763,845 31,394,562 3,733,291 35,127,853 Capital Expenditures , ,879 91, ,399 Equipment Replacement (Back out) Total Unrestricted General Fund Expenditures 15,765,766 31,582,441 3,824,811 35,407,252 Page 4

6 Governmental Funds Group COMBINED BALANCE SHEET 10 General Fund Combined (Total Unrestricted and Restricted) For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA General Fund General Fund General Fund Description (Object) Unrestricted Restricted COMBINED ASSETS Cash, Investments, and Receivables 9100 Cash: Awaiting Deposit and in Banks , ,305 In County Treasury ,495,599 (2,750,235) 10,745,364 Cash With Fiscal Agents Revolving Cash Accounts Investments (at cost) Accounts Receivable ,225,116 66,021 3,291,137 Due from Other Funds ,618, ,667 2,840,997 Inventories, Stores, and Prepaid Items 9200 Inventories and Stores Prepaid Items ,675 26, ,693 TOTAL ASSETS 19,662,025 (2,435,529) 17,226,496 LIABILITIES Current Liabilities and Deferred Revenue 9500 Accounts Payable ,980, ,615 2,296,387 Accrued Salaries and Wages Payable ,418,191 2,418,191 Compensated Absences Payable Current Due to Other Funds , ,795 1,061,373 Temporary Loans , ,033 Current Portion of Long-Term Debt Deferred Revenues ,387,238 82,276 3,469,514 TOTAL LIABILITIES 8,606, ,686 9,477,498 Page 5

7 Governmental Funds Group COMBINED BALANCE SHEET 10 General Fund Combined (Total Unrestricted and Restricted) For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA General Fund General Fund General Fund Description (Object) Unrestricted Restricted COMBINED FUND BALANCE (NON-GASB 54) Fund Balance Reserved NonCash Assets Amounts Restricted by Law for Specific Purposes Reserve for Encumbrances Credit Reserve for Encumbrances Debit Reserve for Debt Services Assigned/Committed Unassigned Total Fund Balance Fund Balance (GASB 54) 9750 Nonspendable Fund Balance Restricted Fund Balance ,621 2,621 Committed Fund Balance ,998,771 1,998,771 Assigned Fund Balance Total Designated Fund Balance 1,998,771 2,621 2,001,392 Uncommitted Fund Balance ,747,606 5,747,606 TOTAL FUND EQUITY 7,746,377 2,621 7,748,998 TOTAL LIABILITIES AND FUND EQUITY 16,353, ,307 17,226,496 Page 6

8 Governmental Funds Group 20 Debt Service Funds: 21 Bond Interest and Redemption Fund 22 Revenue Bond Interest and Redemption Fund COMBINED BALANCE SHEET 29 Other Debt Service Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA Bond Interest Revenue Bond CA and Interest and Other Debt Description (Object) Redemption Fund Redemption Fund Service Fund ASSETS Cash, Investments, and Receivables 9100 Cash: Awaiting Deposit and in Banks 9111 In County Treasury ,562,743 Cash With Fiscal Agents 9113 Investments (at cost) 9120 Accounts Receivable ,056 Due from Other Funds TOTAL ASSETS 0 9,616,549 0 LIABILITIES Current Liabilities and Deferred Revenue 9500 Accounts Payable 9510 Accrued Salaries and Wages Payable 9520 Compensated Absences Payable Current 9530 Due to Other Funds 9540 Temporary Loans 9550 Current Portion of Long-Term Debt 9560 Deferred Revenues 9570 TOTAL LIABILITIES Page 7

9 Governmental Funds Group 20 Debt Service Funds: 21 Bond Interest and Redemption Fund 22 Revenue Bond Interest and Redemption Fund COMBINED BALANCE SHEET 29 Other Debt Service Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA Bond Interest Revenue Bond CA and Interest and Other Debt Description (Object) Redemption Fund Redemption Fund Service Fund FUND BALANCE (NON-GASB 54) Fund Balance Reserved 9710 NonCash Assets 9711 Amounts Restricted by Law for Specific Purposes 9712 Reserve for Encumbrances Credit 9713 Reserve for Encumbrances Debit 9714 Reserve for Debt Services 9715 Assigned/Committed 9754 Unassigned 9790 Total Fund Balance Fund Balance (GASB 54) 9750 Nonspendable Fund Balance 9751 Restricted Fund Balance ,616,549 Committed Fund Balance 9753 Assigned Fund Balance 9754 Total Designated Fund Balance 0 9,616,549 0 Uncommitted Fund Balance 9790 TOTAL FUND EQUITY 0 9,616,549 0 TOTAL LIABILITIES AND FUND EQUITY 0 9,616,549 0 Page 8

10 Governmental Funds Group 30 Special Revenue Funds: 31 Bookstore Fund 34 Farm Operation Fund 32 Cafeteria Fund 35 Revenue Bond Project Fund COMBINED BALANCE SHEET 33 Child Development Fund 39 Other Special Revenue Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA Child Farm Operation Revenue Bond Other Special Development Description (Object) Bookstore Fund Cafeteria Fund Fund Fund Project Fund Revenue Fund ASSETS Cash, Investments, and Receivables 9100 Cash: Awaiting Deposit and in Banks ,226 In County Treasury 9112 Cash With Fiscal Agents 9113 Revolving Cash Accounts 9114 Investments (at cost) 9120 Accounts Receivable ,174 Due from Other Funds ,182 Inventories, Stores, and Prepaid Items 9200 Inventories and Stores 9210 Prepaid Items 9220 TOTAL ASSETS , LIABILITIES Current Liabilities and Deferred Revenue 9500 Accounts Payable ,298 Accrued Salaries and Wages Payable 9520 Compensated Absences Payable Current 9530 Due to Other Funds ,249 Temporary Loans 9550 Current Portion of Long-Term Debt 9560 Deferred Revenues 9570 TOTAL LIABILITIES , Page 9

11 Governmental Funds Group 30 Special Revenue Funds: 31 Bookstore Fund 34 Farm Operation Fund 32 Cafeteria Fund 35 Revenue Bond Project Fund COMBINED BALANCE SHEET 33 Child Development Fund 39 Other Special Revenue Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA Child Farm Operation Revenue Bond Other Special Development Description (Object) Bookstore Fund Cafeteria Fund Fund Fund Project Fund Revenue Fund FUND BALANCE (NON-GASB 54) Fund Balance Reserved NonCash Assets Amounts Restricted by Law for Specific Purposes Reserve for Encumbrances Credit Reserve for Encumbrances Debit Reserve for Debt Services Assigned/Committed Unassigned Total Fund Balance Fund Balance (GASB 54) 9750 Nonspendable Fund Balance Restricted Fund Balance Committed Fund Balance Assigned Fund Balance Total Designated Fund Balance Uncommitted Fund Balance , TOTAL FUND EQUITY 0 0 1, TOTAL LIABILITIES AND FUND EQUITY , Page 10

12 Governmental Funds Group 40 Capital Projects Funds: 41 Capital Outlay Projects Fund COMBINED BALANCE SHEET 42 Revenue Bond Construction Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA Capital Outlay Revenue Bond General Obligation Description (Object) Projects Fund Construction Fund Bond Fund ASSETS Cash, Investments, and Receivables 9100 Cash: Awaiting Deposit and in Banks 9111 In County Treasury ,326 Cash With Fiscal Agents 9113 Revolving Cash Accounts 9114 Investments (at cost) 9120 Accounts Receivable 9130 Due from Other Funds ,728 Inventories, Stores, and Prepaid Items 9200 Inventories and Stores 9210 Prepaid Items 9220 TOTAL ASSETS 1,535, LIABILITIES Current Liabilities and Deferred Revenue 9500 Accounts Payable ,610 Accrued Salaries and Wages Payable 9520 Compensated Absences Payable Current 9530 Due to Other Funds ,782 Temporary Loans 9550 Current Portion of Long-Term Debt 9560 Deferred Revenues ,111 TOTAL LIABILITIES 570, Page 11

13 Governmental Funds Group 40 Capital Projects Funds: 41 Capital Outlay Projects Fund COMBINED BALANCE SHEET 42 Revenue Bond Construction Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA Capital Outlay Revenue Bond General Obligation Description (Object) Projects Fund Construction Fund Bond Fund FUND BALANCE (NON-GASB 54) Fund Balance Reserved 9710 NonCash Assets 9711 Amounts Restricted by Law for Specific Purposes 9712 Reserve for Encumbrances Credit 9713 Reserve for Encumbrances Debit 9714 Reserve for Debt Services 9715 Assigned/Committed 9754 Unassigned 9790 Total Fund Balance Fund Balance (GASB 54) 9750 Nonspendable Fund Balance 9751 Restricted Fund Balance 9752 Committed Fund Balance 9753 Assigned Fund Balance ,551 Total Designated Fund Balance 964, Uncommitted Fund Balance 9790 TOTAL FUND EQUITY 964, TOTAL LIABILITIES AND FUND EQUITY 1,535, Page 12

14 Proprietary Funds Group 50 Enterprise Funds: 51 Bookstore Fund 53 Farm Operations Fund COMBINED BALANCE SHEET 52 Cafeteria Fund 59 Other Enterprise Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA Farm Other CA Bookstore Cafeteria Operations Enterprise Description (Object) Fund Fund Fund Fund ASSETS Cash, Investments, and Receivables 9100 Cash: Awaiting Deposit and in Banks 9111 In County Treasury 9112 Cash With Fiscal Agents 9113 Revolving Cash Accounts 9114 Investments (at cost) 9120 Accounts Receivable 9130 Due from Other Funds 9140 Inventories, Stores, and Prepaid Items 9200 Inventories and Stores 9210 Prepaid Items 9220 Fixed Assets 9300 Sites 9310 Site Improvements 9320 Accumulated Depreciation Site Improvements 9321 Buildings 9330 Accumulated Depreciation Buildings 9331 Library Books 9340 Equipment 9350 Accumulated Depreciation Equipment 9351 Work in Progress 9360 Total Fixed Assets TOTAL ASSETS Page 13

15 Proprietary Funds Group 50 Enterprise Funds: 51 Bookstore Fund 53 Farm Operations Fund COMBINED BALANCE SHEET 52 Cafeteria Fund 59 Other Enterprise Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA Farm Other CA Bookstore Cafeteria Operations Enterprise Description (Object) Fund Fund Fund Fund LIABILITIES Current Liabilities and Deferred Revenue 9500 Accounts Payable 9510 Accrued Salaries and Wages Payable 9520 Compensated Absences Payable Current 9530 Due to Other Funds 9540 Temporary Loans 9550 Current Portion of Long-Term Debt 9560 Deferred Revenues 9570 Total Current Liabilities and Deferred Revenue Long-Term Liabilities 9600 Bonds Payable 9610 Revenue Bonds Payable 9620 Certificates of Participation 9630 Lease Purchase of Capital Lease 9640 Compensated Absences Long Term 9650 Post-Employment Benefits Long Term 9660 Other Long-Term Liabilities 9670 Total Long-Term Liabilities TOTAL LIABILITIES Page 14

16 Proprietary Funds Group 50 Enterprise Funds: 51 Bookstore Fund 53 Farm Operations Fund COMBINED BALANCE SHEET 52 Cafeteria Fund 59 Other Enterprise Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA Farm Other CA Bookstore Cafeteria Operations Enterprise Description (Object) Fund Fund Fund Fund FUND EQUITY Fund Balance Reserved 9710 NonCash Assets 9711 Amounts Restricted by Law for Specific Purposes 9712 Reserve for Encumbrances Credit 9713 Reserve for Encumbrances Debit 9714 Reserve for Debt Services 9715 Assigned/Committed 9754 Unassigned 9790 Total Reserved Fund Balance Fund Balance (GASB 54) 9750 Nonspendable Fund Balance 9751 Restricted Fund Balance 9752 Committed Fund Balance 9753 Assigned Fund Balance 9754 Total Designated Fund Balance Uncommitted(Unrestricted) Fund Balance 9790 Other Equity 9800 Contributed Capital 9810 Retained Earnings 9850 Investment in General Fixed Assets 9890 TOTAL FUND EQUITY TOTAL LIABILITIES AND FUND EQUITY Page 15

17 Proprietary Funds Group 60 Internal Service Funds: 61 Self-Insurance Fund COMBINED BALANCE SHEET 69 Other Internal Service Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA Other Internal Service Description (Object) Self-Insurance Fund Fund ASSETS Cash, Investments, and Receivables 9100 Cash: Awaiting Deposit and in Banks 9111 In County Treasury ,241,280 Cash With Fiscal Agents 9113 Revolving Cash Accounts 9114 Investments (at cost) 9120 Accounts Receivable 9130 Due from Other Funds 9140 Student Loans Receivable 9150 Inventories, Stores, and Prepaid Items 9200 Inventories and Stores 9210 Prepaid Items 9220 Fixed Assets 9300 Sites 9310 Site Improvements 9320 Accumulated Depreciation Site Improvements 9321 Buildings 9330 Accumulated Depreciation Buildings 9331 Library Books 9340 Equipment 9350 Accumulated Depreciation Equipment 9351 Work in Progress 9360 Total Fixed Assets 0 0 TOTAL ASSETS 0 3,241,280 Page 16

18 Proprietary Funds Group 60 Internal Service Funds: 61 Self-Insurance Fund COMBINED BALANCE SHEET 69 Other Internal Service Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA Other Internal Service Description (Object) Self-Insurance Fund Fund LIABILITIES Current Liabilities and Deferred Revenue 9500 Accounts Payable 9510 Accrued Salaries and Wages Payable 9520 Compensated Absences Payable Current 9530 Due to Other Funds 9540 Temporary Loans 9550 Current Portion of Long-Term Debt 9560 Deferred Revenues 9570 Total Current Liabilities and Deferred Revenue 0 0 Long-Term Liabilities 9600 Bonds Payable 9610 Revenue Bonds Payable 9620 Certificates of Participation 9630 Lease Purchase of Capital Lease 9640 Compensated Absences Long Term 9650 Post-Employment Benefits Long Term 9660 Other Long-Term Liabilities 9670 Total Long-Term Liabilities 0 0 TOTAL LIABILITIES Page 17

19 Proprietary Funds Group 60 Internal Service Funds: 61 Self-Insurance Fund COMBINED BALANCE SHEET 69 Other Internal Service Fund For Year Ended June 30, 2016 District ID: 240 Name: NAPA CA Other Internal Service Description (Object) Self-Insurance Fund Fund FUND EQUITY Fund Balance Reserved 9710 NonCash Assets 9711 Amounts Restricted by Law for Specific Purposes 9712 Reserve for Encumbrances Credit 9713 Reserve for Encumbrances Debit 9714 Reserve for Debt Services 9715 Assigned/Committed 9754 Unassigned 9790 Total Reserved Fund Balance 0 0 Fund Balance (GASB 54) 9750 Nonspendable Fund Balance 9751 Restricted Fund Balance 9752 Committed Fund Balance 9753 Assigned Fund Balance ,241,280 Total Designated Fund Balance 0 3,241,280 Uncommitted(Unrestricted) Fund Balance 9790 Other Equity 9800 Contributed Capital 9810 Retained Earnings 9850 Investment in General Fixed Assets 9890 TOTAL FUND EQUITY 0 3,241,280 TOTAL LIABILITIES AND FUND EQUITY 0 3,241,280 Page 18

20 Fiduciary Funds Group 70 Trust Funds COMBINED BALANCE SHEET For Year Ended June 30, 2016 District ID: 240 Name: NAPA Associated Student Student Body Student Scholarship Deferred CA Students Representation Center Fee Financial Aid and Loan Investment Compensation Other Description (Object) Trust Fund Fee Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund ASSETS Cash, Investments, and Receivables 9100 Cash: Awaiting Deposit and in Banks ,101 33,168 21, ,474 In County Treasury 9112 Cash With Fiscal Agents 9113 Revolving Cash Accounts 9114 Investments (at cost) ,884,081 Accounts Receivable , ,131 Due from Other Funds ,885 1, ,097 Student Loans Receivable 9150 Inventories, Stores, and Prepaid Items 9200 Inventories and Stores 9210 Prepaid Items 9220 Fixed Assets 9300 Sites 9310 Site Improvements 9320 Accumulated Depreciation Site Improvements 9321 Buildings 9330 Accumulated Depreciation Buildings 9331 Library Books 9340 Equipment 9350 Accumulated Depreciation Equipment 9351 Work in Progress 9360 Total Fixed Assets TOTAL ASSETS 133,053 34, , ,491,783 Page 19

21 Fiduciary Funds Group 70 Trust Funds COMBINED BALANCE SHEET For Year Ended June 30, 2016 District ID: 240 Name: NAPA Associated Student Student Body Student Scholarship Deferred CA Students Representation Center Fee Financial Aid and Loan Investment Compensation Other Description (Object) Trust Fund Fee Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund LIABILITIES Current Liabilities and Deferred Revenue 9500 Accounts Payable ,147 90,460 5,033 Accrued Salaries and Wages Payable 9520 Compensated Absences Payable Current 9530 Due to Other Funds , ,784 1,146,896 Temporary Loans 9550 Current Portion of Long-Term Debt 9560 Deferred Revenues ,435 5,861 24,390 Total Current Liabilities and Deferred Revenue 15,579 19, , ,176,319 Long-Term Liabilities 9600 Bonds Payable 9610 Revenue Bonds Payable 9620 Certificates of Participation 9630 Lease Purchase of Capital Lease 9640 Compensated Absences Long Term 9650 Post-Employment Benefits Long Term ,884,081 Other Long-Term Liabilities 9670 Total Long-Term Liabilities ,884,081 TOTAL LIABILITIES ,579 19, , ,060,400 Page 20

22 Fiduciary Funds Group 70 Trust Funds COMBINED BALANCE SHEET For Year Ended June 30, 2016 District ID: 240 Name: NAPA Associated Student Student Body Student Scholarship Deferred CA Students Representation Center Fee Financial Aid and Loan Investment Compensation Other Description (Object) Trust Fund Fee Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund Trust Fund FUND EQUITY Fund Balance Reserved 9710 NonCash Assets 9711 Amounts Restricted by Law for Specific Purposes 9712 Reserve for Encumbrances Credit 9713 Reserve for Encumbrances Debit 9714 Reserve for Debt Services 9715 Assigned/Committed 9754 Unassigned 9790 Total Reserved Fund Balance Fund Balance (GASB 54) 9750 Nonspendable Fund Balance ,383 Restricted Fund Balance 9752 Committed Fund Balance 9753 Assigned Fund Balance 9754 Total Designated Fund Balance ,383 Uncommitted(Unrestricted) Fund Balance ,474 15,609 Other Equity 9800 Contributed Capital 9810 Retained Earnings 9850 Investment in General Fixed Assets 9890 TOTAL FUND EQUITY 117,474 15, ,383 TOTAL LIABILITIES AND FUND EQUITY 133,053 34, , ,491,783 Page 21

23 Details of General Fund Revenue SUPPLEMENTAL DATA For Actual Year: District ID: 240 Name: NAPA Fund S11 Fund S12 Fund S10 Total Object Unrestricted Restricted General Fund Description Code Actual Actual Actual Federal Revenues 8100 Forest Revenues Higher Education Act ,839 1,508,433 1,515,272 Workforce Investment Act ,807 33,807 Temporary Assistance for Needy Families (TANF) ,632 15,632 Student Financial Aid ,778 18,778 Veterans Education ,158 2,158 Vocational and Technical Education Act (VATEA) , ,702 Other Federal Revenues , ,797 Total Federal Revnues ,775 2,181,371 2,209,146 State Revenues 8600 General Apportionments Apprenticeship Apportionment , ,047 State General Apportionment , ,311 Other General Apportionment ,269 72,269 General Categorical Programs 8620 Child Development Extended Opportunity Programs and Services(EOPS) , ,466 Disabled Students Programs and Services(DSPS) ,073,781 1,073,781 Temporary Assistance for Needy Families (TANF) ,632 15,632 California Work Opportunity and Responsibility to Kids (CalWORKs) ,697 86,697 Telecommunications and Technology Infrasturcture Program (TTIP) Other General Categorical Programs ,664,685 3,664,685 Page 22

24 Details of General Fund Revenue SUPPLEMENTAL DATA For Actual Year: District ID: 240 Name: NAPA Fund S11 Fund S12 Fund S10 Total Object Unrestricted Restricted General Fund Description Code Actual Actual Actual EPA Proceeds ,918,185 2,918,185 Reimburseable Categorical Programs 8650 Instructional Inprovement Grant Other Reimburseable Categorical Programs State Tax Subventions 8670 Homeowners' Property Tax Refief , ,008 Timber Yield Tax Other State Tax Subventions State Non-Tax Revenues 8680 State Lottery Proceeds , , ,801 State Mandated Costs ,286,026 3,286,026 Other State Non-Tax Revnues ,459 1,459 Other State Revenues , ,083 Total State Revenues ,029,591 5,853,859 13,883,450 Page 23

25 SUPPLEMENTAL DATA Details of General Fund Revenue For Actual Year: District ID: 240 Name: NAPA Fund S11 Fund S12 Fund S10 Total Object Unrestricted Restricted General Fund Description Code Actual Actual Actual Local Revenues 8800 Property Taxes 8810 Tax Allocation, Secured Roll ,286,231 25,286,231 Tax Allocation, Supplemental Roll , ,801 Tax Allocation, Unsecured Roll , ,200 Prior Years Taxes ,177 12,177 Education Revenues Augmentation Fund (ERAF) 8817 (1,108,957) (1,108,957) Redevelopment Agency Funds - Pass Through , ,865 Redevelopment Agency Funds - Residual Redevelopment Agency Funds - Asset Liquidation Contributions, Gifts, Grants, and Endowments ,276 7,200 18,476 Contract Services 8830 Contract Instructional Services ,836 9,776 12,612 Other Contranct Services , , ,058 Sales and Commissions Rentals and Leases , ,678 Interest and Investment Income ,948 39,948 Student Fees and Charges 8870 Community Services Classes ,941 42, ,819 Dormitory Enrollment ,090,259 2,090,259 Contra Revenue Account Field Trips and Use of Nondistrict Facilities Health Services , ,840 Instructional Materials Fees and Sales of Materials , , ,275 Insurance ,554 8,554 Student Records ,122 33,122 Nonresident Tuition , ,842 Parking Services and Public Transportation , ,320 Other Student Fees and Charges ,595 15,595 Other Local Revenues ,957 65,490 1,060,447 Total Local Revenues ,188, ,761 31,955,197 Total Revenues 39,245,802 8,801,991 48,047,793 Page 24

26 Details of General Fund Revenue SUPPLEMENTAL DATA For Actual Year: District ID: 240 Name: NAPA Fund S11 Fund S12 Fund S10 Total Object Unrestricted Restricted General Fund Description Code Actual Actual Actual Other Financing Sources 8900 Proceeds of General Fixed Assets Proceeds of Long-Term Debt Incoming Transfers -- (8981/8982/8983) 898# 1,305,355 26,713 1,332,068 Total Other Financing Sources ,305,355 26,713 1,332,068 Total Revenues and Other Financing Sources 40,551,157 8,828,704 49,379,861 Page 25

27 SUPPLEMENTAL DATA Expend by Instructional Activity S10 General Fund - Combined (Total Unrestricted and Restricted) For Actual Year: Budget Year: District ID: 240 Name: NAPA Salaries and Benefits Operating Capital Other Total Activity Non Expenses Outlay Outgo Activity Classification Code Instructional Instructional ( ) (6000) (7000) Agriculture and Natual Resources ,137 13,827 59,760 13, ,036 Architecture and Environmental Design Environmental Sciences and Technologies ,567 7,567 Biological Sciences ,446 2,015 34, ,853 Business and Management ,909 6, ,920 Communications ,828 25,828 Computer and Information Science ,222 3, ,152 Education ,169,717 12,052 21,166 1,766 1,204,701 Engineering and Related Industrial Technology ,924 17,051 53,930 40, ,696 Fine and Applied Arts ,403, , ,352 3,283 1,653,192 Foreign language , ,043 Health ,068, , ,873 15,600 2,483,114 Consumer Education And Home Economics ,066 29,397 16, ,778 Law Humanities(Letters) ,074,458 36,207 3,952 2,114,617 Library Science Mathematics ,609,246 40,523 2,786 1,652,555 Military Studies Physical Sciences ,057 3,667 7,178 19, ,191 Psychology , ,151 Public Affairs and Services , , ,153 33,500 1,565,516 Social Sciences ,050 2, ,373 Commercial Services Interdisciplinary Studies ,080 (124,716) 471,418 1,201,782 Instruc Staff-Retirees' Bnfts & Retire Incents , ,428 Sub-Total Instructional Activites 15,722, ,076 1,380, ,406 17,873,493 Total Expenditures for GF Activities* 15,881,096 19,410,860 7,831, ,541 1,283,308 45,371,763 *Total Expenditures for GF Activities above is the grand total of Instructional and Non-Instructional activities. Page 26

28 SUPPLEMENTAL DATA Expend by Non-Instructional Activity S10 General Fund - Combined (Total Unrestricted and Restricted) For Actual Year: Budget Year: District ID: 240 Name: NAPA Salaries and Benefits Operating Capital Other Total Activity Non Expenses Outlay Outgo Activity Classification Code Instructional Instructional ( ) (6000) (7000) Instructional Administration and Governance 6000 Academic Administration ,459, ,089 4,535 2,778,334 Course and Curriculum Development , ,888 41, ,443 Academic / Faculty Senate ,105 3, ,271 Other Instructional Administration & Governance ,604 2,117 11,498 99,219 Total Instructional Admin. & Governance 0 3,154, ,260 57, ,650,267 Instructional Support Services 6100 Learning Center , ,531 10, ,014 Library ,733 84,820 20, ,541 Media , ,065 Museums and Gallaries Academic Information Systems and Technology Other Instructional Support Services ,190 34,720 86,910 Total Instructional Support Services 23,585 1,036, ,448 20, ,211,530 Admissions and Records ,493 16, ,298 Student Counseling and Guidance 6300 Counseling and Guidance ,391,197 10,462 1,401,659 Matriculation and Student Assessment ,376 40, ,585 Transfer Programs ,352 16, ,294 Career Guidance ,817 2,012 6,829 Other Student Counseling and Guidance ,000 7,836 Total Student Couseling and Guidance 0 2,163,578 76, ,241,203 Page 27

29 SUPPLEMENTAL DATA Expend by Non-Instructional Activity S10 General Fund - Combined (Total Unrestricted and Restricted) For Actual Year: Budget Year: District ID: 240 Name: NAPA Salaries and Benefits Operating Capital Other Total Activity Non Expenses Outlay Outgo Activity Classification Code Instructional Instructional ( ) (6000) (7000) Other Student Services 6400 Cal Work Opportunity and Responsibility to Kids * Disabled Student Programs and Services (DSPS) , ,160 2, ,781 Extended Opportunity Programs and Services (EOPS) ,119 29,267 19,949 73, ,025 Health Services ,827 12,916 1, ,309 Student Personnel Administration ,385 9,385 Financial Aid Administration ,388 58,598 8, ,758 Job Placement Services ,658 30,658 Veterans Services ,817 4,817 Miscellaneous Student Services , , ,247 39,878 1,205,947 Total Other Student Services 0 2,952, , , ,568 3,806,680 Operation and maintenance of Plant 6500 Building Maintenance and Repairs , ,855 43, ,787 Custodial Services ,713 83,930 2, ,943 Grounds Maintenance and Repairs ,150 65,069 6, ,391 Utilities ,068,963 1,068,963 Other Operations and Maintenance of Plant , ,221 9, ,303 Total Operation and Maintenance of Plant ,535,936 1,609,038 61, ,206,387 Planning, Policymaking and Coordinations ,021, ,844 1,264,321 * California Work Opportunity and Responsibility to Kids (CalWORKs). Page 28

30 SUPPLEMENTAL DATA Expend by Non-Instructional Activity S10 General Fund - Combined (Total Unrestricted and Restricted) For Actual Year: Budget Year: District ID: 240 Name: NAPA Salaries and Benefits Operating Capital Other Total Activity Non Expenses Outlay Outgo Activity Classification Code Instructional Instructional ( ) (6000) (7000) General Institutional Support Services 6700 Community Relations ,036 86, ,335 Fiscal Operations , ,113 74,591 1,185,152 Human Resourses Management ,271 59,339 2, ,637 Noninstruct Staff Retirees' Benefits & Retirement * , ,133 Staff Development ,729 4,729 Staff Diversity Logistical Services , ,584 48,130 1,439,452 Management Information Systems , , ,077 1,784,792 Other General Institutional Support Services ,737 19,368 1,273 77,378 Total General Institutional Support Services ,910,477 1,754, , ,096,337 Community Services & Economic Development 6800 Community Recreation Community Service Classes , , ,948 15, ,507 Community Use of Facilities ,677 18,460 2, ,448 Economic Development , ,019 4, ,173 Other Community Services & Economic Development ,654 17,654 Total Community Services ,915 1,212, ,427 22, ,855,782 * Noninstructional Staff Retirees' Benefits & Retirement Incentives. Page 29

31 SUPPLEMENTAL DATA Expend by Non-Instructional Activity S10 General Fund - Combined (Total Unrestricted and Restricted) For Actual Year: Budget Year: District ID: 240 Name: NAPA Salaries and Benefits Operating Capital Other Total Activity Non Expenses Outlay Outgo Activity Classification Code Instructional Instructional ( ) (6000) (7000) Ancillary Services 6900 Bookstore ,735 (2,150) 13,585 Child Development Centers ,127 24, ,071 Farm Operations , ,950 Food Services ,504 4,309 71,813 Parking ,976 74, ,811 Student and Co-Curricular Activities , ,193 28, ,949 Student Housing Other Ancillary Services , ,242 Total Ancillary Services , ,203 28, ,333,421 Auxiliary Operations 7000 Contract Education ,761 68,628 4,370 83,759 Other Auxiliary Operations ,174 2,389 5,563 Total Auxiliary Operations ,761 71,802 4,370 2, ,322 Page 30

32 SUPPLEMENTAL DATA Expend by Non-Instructional Activity S10 General Fund - Combined (Total Unrestricted and Restricted) For Actual Year: Budget Year: District ID: 240 Name: NAPA Salaries and Benefits Operating Capital Other Total Activity Non Expenses Outlay Outgo Activity Classification Code Instructional Instructional ( ) (6000) (7000) Physical Property and Related Acquisitions , ,165 58, ,982 Long-Term Debt and Other Financing 7200 Long_Term Debt Tax revenue Anticipation Notes Other Financing Total Long-Term Debt and Other Financing Transfers, Student Aid and Other Outgo 7300 Transfers ,130,980 1,130,980 Student Aid ,760 38,760 Other Outgo Total Transfers, Student Aid and Other Outgo ,169,740 1,169,740 Sub-Total Non-Instructional Activites 158,261 18,768,784 6,451, ,135 1,283,308 27,498,270 Total Expenditures General Fund: activities * 15,881,096 19,410,860 7,831, ,541 1,283,308 45,371,763 * Total Expenditures for the General Fund: Instructional Activities and Non-Instructional Activities. Page 31

33 Budget Year: Gann Appropriations Limit GANN Report DISTRICT NAME: NAPA I Appropriations Limit: A Appropriations Limit: $47,108,919 B Price Factor: C. Population factor: Second Period Actual FTES 5, Second Period Actual FTES 5, Population change factor (C2/C1) D Limit adjusted by inflation and population factors (A * B * C.3) $49,122,426 E. Adjustments to increase limit: 1. Transfers in of financial responsibility $0 2. Temporary voter approved increases 0 3. Total adjustments - increase 0 Sub-Total (D + E.3) $49,122,426 F. Adjustments to decrease limit: 1. Transfers out of financial responsibility $0 2. Lapses of voter approved increases 0 3. Total adjustments - decrease 0 G Appropriations Limit (D + E.3 - F.3) $49,122,426 II Appropriations Subject to Limit: A. State Aid (General Apportionment, Apprenticeship Allowance, Basic Skills, and Partnership for Excellence) 4,863,717 B. State Subventions (Home Owners Property Tax Relief, Timber Yield tax, etc.) 127,242 C. Local Property taxes 23,222,129 D. Estimated excess Debt Service taxes 0 E. Estimated Parcel taxes, Square Foot taxes, etc. 0 F. Interest on proceeds of taxes 5,000 G. Local appropriations from taxes for unreimbursed State, court, and federal mandates 0 H Appropriations Subject to Limit $28,218,088 Page 32

34 Governmental Funds Group 10 General Fund REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: General Fund Object Fund: 11 Fund: 12 Fund: 10 Code UNRESTRICTED SUBFUND RESTRICTED SUBFUND TOTAL Description Actual Budget Actual Budget Actual Budget REVENUES: Federal Revenues ,775 25,846 2,181,371 2,402,237 2,209,146 2,428,083 State Revenues ,029,591 7,489,590 5,853,859 6,686,592 13,883,450 14,176,182 Local Revenues ,188,436 29,051, ,761 1,018,424 31,955,197 30,069,727 Total Revenues 39,245,802 36,566,739 8,801,991 10,107,253 48,047,793 46,673,992 EXPENDITURES: Academic Salaries ,419,529 14,841,477 1,911,773 2,161,050 16,331,302 17,002,527 Classified Salaries ,351,298 7,827,876 2,958,472 2,756,309 10,309,770 10,584,185 Employee Benefits ,100,262 8,429,406 1,550,622 1,414,534 8,650,884 9,843,940 Supplies and Materials ,107 1,081, , ,512 1,362,400 1,725,283 Other Operating Expenses and Services ,268,654 4,803,209 1,200,904 1,463,967 6,469,558 6,267,176 Capital Outlay , , ,142 1,171, ,541 1,441,942 Total Expenditures 35,407,249 37,253,739 8,681,206 9,611,314 44,088,455 46,865,053 Excess /(Deficiency) of Revenues over Expenditures 3,838,553 (687,000) 120, ,939 3,959,338 (191,061) Other Financing Sources ,305,355 1,444,500 26,713 40,000 1,332,068 1,484,500 Other Outgo ,135,810 1,247, , ,939 1,283,308 1,783,439 Net Increase/(Decrease) in Fund Balance 4,008,098 (490,000) 0 0 4,008,098 (490,000) BEGINNING FUND BALANCE: Net Beginning Balance, July ,833,115 7,746,377 2,622 2,622 4,835,737 7,748,999 Prior Years Adustments 9020 (1,094,836) (1,094,836) Adjusted Beginning Balance ,738,279 2,622 3,740,901 Ending Fund Balance, June 30 7,746,377 7,256,377 2,622 2,622 7,748,999 7,258,999 Page 33

35 Governmental Funds Group 20 Debt service Funds REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: DEBT SERVICE FUNDS Object Code Fund: 21 Fund: 22 Fund: 29 BOND INTEREST AND REVENUE BOND INTEREST REDEMPTION FUND AND REDEMPTION FUND OTHER DEBT SERVICE FUND Description Actual Budget Actual Budget Actual Budget REVENUES: Federal Revenues 8100 State Revenues ,846 55,500 Local Revenues ,426,257 10,159,365 Total Revenues 0 0 9,466,103 10,214, Other Financing Sources 8900 Interfund Transfers In 8981 Other Incoming Transfers 8983 Total Other Financing Sources Other Outgo 7000 Debt Retirement (Long Term Debt) 7100 Debt Reduction ,727,838 7,098,352 Debt Interest and Other Service Charges ,678,832 5,471,197 Transfers Outgoing 7300 & 7400 Reserve for Contingencies 7900 Total Other Outgo ,406,670 12,569, Net Other Financing Sources / (Other Outgo) 8900 & (8,406,670) (12,569,549) 0 0 Net Increase/Decrease in Fund Balance 0 0 1,059,433 (2,354,684) 0 0 BEGINNING FUND BALANCE: Net Beginning Balance, July ,557,116 9,616,549 0 Prior Years Adustments 9020 Adjusted Beginning Balance ,557,116 0 Ending Fund Balance, June ,616,549 7,261, Page 34

36 Governmental Funds Group 30 Special Revenue Funds -- Part 1 REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Special Revenue Funds Object FUND: 31 FUND 32 FUND 33 Code BOOKSTORE FUND CAFETERIA FUND CHILD DEVELOPMENT FUND Description Actual Budget Actual Budget Actual Budget REVENUES: Federal Revenues ,023 55,000 State Revenues , ,244 Local Revenues , ,300 Total Income ,015,671 1,206,544 Expenditures Academic Salaries 1000 Classified Salaries , ,436 Employee Benefits , ,651 Supplies and Materials ,846 48,500 Other Operating Expenses and Services ,933 1,500 Capital Outlay 6000 Total Expenditures ,091,389 1,260,087 Excess /(Deficiency) of Revenues over Expenditures (75,718) (53,543) Other Financing Sources ,000 53,500 Other Outgo 7000 Net Increase/(Decrease) in Fund Balance (43) Begining Fund Balance: Net Beginning Balance, July ,035 Prior Years Adustments 9020 Adjusted Beginning Balance Ending Fund Balance, June , Page 35

37 Governmental Funds Group 30 Special Revenue Funds -- Part 2 REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Special Revenue Funds Object FUND: 34 FUND 35 FUND 39 Code FARM OPERATION FUND REVENUE BOND PROJECT FUND OTHER SPECIAL REVENUE FUND Description Actual Budget Actual Budget Actual Budget REVENUES: Federal Revenues 8100 State Revenues 8600 Local Revenues 8800 Total Income Expenditures Academic Salaries 1000 Classified Salaries 2000 Employee Benefits 3000 Supplies and Materials 4000 Other Operating Expenses and Services 5000 Capital Outlay 6000 Total Expenditures Excess /(Deficiency) of Revenues over Expenditures Other Financing Sources 8900 Other Outgo 7000 Net Increase/(Decrease) in Fund Balance Begining Fund Balance: Net Beginning Balance, July Prior Years Adustments 9020 Adjusted Beginning Balance Ending Fund Balance, June Page 36

38 Governmental Funds Group 40 Capital Projects Funds REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Capital Projects Funds Object FUND: 41 FUND 42 FUND 43 Code CAPITAL QUTLAY PROJECTS FUND REVENUE BOND CONSTRUCTION FUND GENERAL OBLIGATION BOND FUND Description Actual Budget Actual Budget Actual Budget REVENUES: Federal Revenues 8100 State Revenues , ,000 Local Revenues ,395 1,127,250 Total Income 622,548 1,702, Expenditures Academic Salaries 1000 Classified Salaries ,768 65,000 Employee Benefits ,553 35,000 Supplies and Materials ,500 Other Operating Expenses and Services , ,000 Capital Outlay , ,000 Total Expenditures 551,474 1,105, Excess /(Deficiency) of Revenues over Expenditures 71, , Other Financing Sources ,000 Other Outgo 7000 Net Increase/(Decrease) in Fund Balance 71,074 1,571, Begining Fund Balance: Net Beginning Balance, July , , Prior Years Adustments 9020 Adjusted Beginning Balance , Ending Fund Balance, June ,552 2,536, Page 37

39 Proprietary Funds Group 50 Enterprise Funds Group -- Part 1 REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Enterprise Funds Object FUND: 51 FUND 52 FUND 53 Code BOOKSTORE FUND CAFETERIA FUND FARM OPERATIONS Description Actual Budget Actual Budget Actual Budget REVENUES: Local Revenues 8800 Other Financing Sources 8900 Total Income Cost of Sales 5890 Gross Profit or Loss Expenditures Academic Salaries 1000 Classified Salaries 2000 Employee Benefits 3000 Supplies and Materials 4000 Other Operating Expenses and Services 5000 Capital Outlay 6000 Total Expenditures Net Profit or Loss Other Outgo 7000 Net Increase/(Decrease) in Fund Balance Begining Fund Balance: Net Beginning Balance, July Prior Years Adustments 9020 Adjusted Beginning Balance Ending Fund Balance, June Page 38

40 Proprietary Funds Group 50 Enterprise Funds Group -- Part 2 REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Enterprise Funds Object FUND: 59 Code OTHER ENTERPRISE FUND Description Actual Budget REVENUES: Local Revenues 8800 Other Financing Sources 8900 Total Income 0 0 Cost of Sales 5890 Gross Profit or Loss 0 0 Expenditures Academic Salaries 1000 Classified Salaries 2000 Employee Benefits 3000 Supplies and Materials 4000 Other Operating Expenses and Services 5000 Capital Outlay 6000 Total Expenditures 0 0 Net Profit or Loss 0 0 Other Outgo 7000 Net Increase/(Decrease) in Fund Balance 0 0 Begining Fund Balance: Net Beginning Balance, July Prior Years Adustments 9020 Adjusted Beginning Balance Ending Fund Balance, June Page 39

41 Proprietary Funds Group 60 Enterprise Funds Group REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Internal Service Funds Object FUND: 61 FUND 69 Code SELF-INSURANCE FUND OTHER INTERNAL SERVICES FUND Description Actual Budget Actual Budget REVENUES: Local Revenues ,631 13,500 Other Financing Sources ,055,355 1,194,000 Total Income 0 0 1,072,986 1,207,500 Expenditures Academic Salaries 1000 Classified Salaries 2000 Employee Benefits 3000 Supplies and Materials 4000 Other Operating Expenses and Services 5000 Capital Outlay 6000 Total Expenditures Net Profit or Loss 0 0 1,072,986 1,207,500 Other Outgo ,055,355 1,194,000 Net Increase/(Decrease) in Fund Balance ,631 13,500 Begining Fund Balance: Net Beginning Balance, July ,223,649 3,241,280 Prior Years Adustments 9020 Adjusted Beginning Balance ,223,649 Ending Fund Balance, June ,241,280 3,254,780 Page 40

42 Fiduciary Funds Group 70 Fiduciary Funds Group -- Part 1 REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Fiduciary Funds Group Object FUND: 71 FUND 72 FUND 73 REVENUES: Code ASSOCIATED STUDENTS TRUST FUND REPRESENTATION FEE TRUST FUND BODY CENTER FEE TRUST FUND Description Actual Budget Actual Budget Actual Budget Federal Revenues 8100 State Revenues ,671 10,000 Local Revenues ,525 71,450 16,826 18,500 Total Income 83,196 81,450 16,826 18, Expenditures Academic Salaries 1000 Classified Salaries ,439 35,774 Employee Benefits ,344 14,200 Supplies and Materials ,621 6,925 Other Operating Expenses and Services ,271 24,275 21,538 18,295 Capital Outlay ,435 Total Expenditures 74,110 81,174 21,538 18, Excess /(Deficiency) of Revenues over Expenditures 9, (4,712) Other Financing Sources 8900 Other Outgo 7000 Net Increase/(Decrease) in Fund Balance 9, (4,712) Begining Fund Balance: Net Beginning Balance, July , ,475 20,321 15,609 0 Prior Years Adustments 9020 Adjusted Beginning Balance ,389 20,321 0 Ending Fund Balance, June , ,751 15,609 15, Page 41

43 Fiduciary Funds Group 70 Fiduciary Funds Group -- Part 2 REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Fiduciary Funds Group Object FUND: 74 FUND 75 FUND 76 REVENUES: Code FINANCIAL AID TRUST FUND SCHOLARSHIP & LOAN TRUST FUND INVESTMENT TRUST FUND Description Actual Budget Actual Budget Actual Budget Federal Revenues ,572,199 5,724,258 State Revenues , ,215 Local Revenues Total Income 6,277,160 6,410, Expenditures Academic Salaries 1000 Classified Salaries , ,771 Employee Benefits 3000 Supplies and Materials 4000 Other Operating Expenses and Services ,619 17,407 Capital Outlay 6000 Total Expenditures 169, , Excess /(Deficiency) of Revenues over Expenditures 6,107,427 6,244, Other Financing Sources 8900 Other Outgo ,107,427 6,244,307 Net Increase/(Decrease) in Fund Balance Begining Fund Balance: Net Beginning Balance, July Prior Years Adustments 9020 Adjusted Beginning Balance Ending Fund Balance, June Page 42

44 Fiduciary Funds Group 70 Fiduciary Funds Group -- Part 3 REVENUES, EXPENDITURES, AND FUND BALANCE DATA 240 NAPA For Actual Year: Budget Year: Fiduciary Funds Group Object FUND: 77 FUND 79 Code DEFERRED COMPENSATION TRUST FUND OTHER TRUST FUNDS Description Actual Budget Actual Budget REVENUES: Federal Revenues 8100 State Revenues 8600 Local Revenues , ,000 Total Income , ,000 Expenditures Academic Salaries 1000 Classified Salaries 2000 Employee Benefits 3000 Supplies and Materials 4000 Other Operating Expenses and Services , ,383 Capital Outlay 6000 Total Expenditures , ,383 Excess /(Deficiency) of Revenues over Expenditures ,066 10,617 Other Financing Sources 8900 Other Outgo 7000 Net Increase/(Decrease) in Fund Balance ,066 10,617 Begining Fund Balance: Net Beginning Balance, July , ,383 Prior Years Adustments 9020 Adjusted Beginning Balance ,317 Ending Fund Balance, June , ,000 Page 43