CUSD First Interim Financial Report
                          2011-2012

              Total Income: $73,159,292                                   Total Expenditures: $83,063,700
                                                                                     Capital Outlay
Other State                                                                                         Other Outgo &
                                                                                        21,300
 Revenue                                                     Services/Other                          Debt Service
                           Other Local                                                  0.03%
$4,562,544                                                        Oper.                                536,835
                            Revenue
  6.24%                                                       Expenditures                              0.65%
                           $4,307,524
                             5.89%                             10,895,969
                                                                 13.12%
  Federal
  Revenue
                                                            Books &
 $3,316,516
                                                            Supplies
   4.53%
                                          Revenue Limit    2,976,306
                                              Sources        3.58%
                                           $60,972,708
                                              83.34%                                                                Certificated
                                          ($60,683,436                                                                Salaries
                                            from Local                                                              $39,815,854
                                             Property                                                                 47.93%
                                               Taxes)      Employee
                                                            Benefits
                                                          17,577,495
                                                            21.16%      Classified
                                                                         Salaries
                                                                       11,239,941
                                                                         13.53%
CUSD First Interim Report
                       2012-2013 Projections
              Total Income: $71,744,995                                            Total Expenditures:
                                                                         $81,792,443 - $7,830,975 Projected Cuts =
Other State
 Revenue                   Other Local                                                  $73,961,468
                                                                              Other Outgo &
$3,927,096                  Revenue
                                                                               Debt Service   Projected Cuts
  5.47%                    $3,783,171                       Capital Outlay       517,178       (7,830,975)
                             5.27%                             13,000             0.58%           -8.74%
                                                               0.01%

                                                             Services/Other                                              Certificated
  Federal
                                                                  Oper.                                                    Salaries
 Revenue
                                                              Expenditures                                               $39,146,000
$3,062,020
                                                               10,684,208                                                  43.68%
   4.27%
                                                                 11.92%
                                                              Books &
                                                              Supplies
                                                             2,305,918
                                                               2.57%




                                           Revenue Limit
                                               Sources
                                            $60,972,708                                                     Classified
                                               83.34%                                                        Salaries
                                                                Employee                                   10,981,365
                                           ($60,683,436          Benefits
                                             from Local                                                      12.25%
                                                               18,144,774
                                          Property Taxes)        20.25%

Carlsbad Unified: Pie Chart Finances

  • 1.
    CUSD First InterimFinancial Report 2011-2012 Total Income: $73,159,292 Total Expenditures: $83,063,700 Capital Outlay Other State Other Outgo & 21,300 Revenue Services/Other Debt Service Other Local 0.03% $4,562,544 Oper. 536,835 Revenue 6.24% Expenditures 0.65% $4,307,524 5.89% 10,895,969 13.12% Federal Revenue Books & $3,316,516 Supplies 4.53% Revenue Limit 2,976,306 Sources 3.58% $60,972,708 83.34% Certificated ($60,683,436 Salaries from Local $39,815,854 Property 47.93% Taxes) Employee Benefits 17,577,495 21.16% Classified Salaries 11,239,941 13.53%
  • 2.
    CUSD First InterimReport 2012-2013 Projections Total Income: $71,744,995 Total Expenditures: $81,792,443 - $7,830,975 Projected Cuts = Other State Revenue Other Local $73,961,468 Other Outgo & $3,927,096 Revenue Debt Service Projected Cuts 5.47% $3,783,171 Capital Outlay 517,178 (7,830,975) 5.27% 13,000 0.58% -8.74% 0.01% Services/Other Certificated Federal Oper. Salaries Revenue Expenditures $39,146,000 $3,062,020 10,684,208 43.68% 4.27% 11.92% Books & Supplies 2,305,918 2.57% Revenue Limit Sources $60,972,708 Classified 83.34% Salaries Employee 10,981,365 ($60,683,436 Benefits from Local 12.25% 18,144,774 Property Taxes) 20.25%