52<strong>Shasta</strong>-Tehama-Trinity Joint Community <strong>College</strong> District2012-2013 Final BudgetRevenue FundFund 34 2011-2012 2012-2013Estimated ProposedActualFinalBeginning Balance $1,133,387 $ 1,074,408INCOME<strong>Inc</strong>omeBookstore Commissions $Food ServiceFood Service InstructionInterestDormitory Rentals/Other FeesCampus Center FeesOther Miscellaneous <strong>Inc</strong>omePG & E Solar Field RebateTotal <strong>Inc</strong>ome $155,892 $ 160,000666,214 727,00012,218 14,0008,570 10,000463,382 435,500369,242 369,35022,330 22,30074,334 71,4001,772,182 $ 1,809,550Total <strong>Inc</strong>ome/Beginning Balance I$2,905,569 $ 2,883,95812011-2012 2012-2013Estimated ProposedActualFinalEXPENDITURESOperating ExpendituresSalaries $Payroll Taxes and BenefitsSuppliesUtilitiesOther Operating ExpensesEquipmentPrincipal and Interest on DebtTransfer to Interest and Redemption FundTransfer to Repair and Replacement FundTotal Expenditures $Net Ending Balance $527,334 $ 576,580211,503 250,747401,183 399,87781,638 75,80038,483 41,9901,046 4,37326,795 26,802484,274 399,73258,905 58,9051,831,161 $ 1,834,8061,074,408 $ 1,049,152Total Expenditures and Net Ending Balance I$2,905,569 $ 2,883,958 12012-2013 Final BudgetAdopted September 12, 2012Revised 10/10/12 (Funds 23 and 24)
53<strong>Shasta</strong>-Tehama-Trinity Joint Community <strong>College</strong> District2012-2013 Final BudgetRepair and Replacement Reserve FundFund 352011-2012EstimatedActual2012-2013ProposedFinalBeginning Balance $INCOME<strong>Inc</strong>omeInterest $Transfers from Revenue FundTotal <strong>Inc</strong>ome $Total <strong>Inc</strong>ome and Beginning Balance I$226,5081,66258,90560,567287,075$ 251,499$ 1,50058,905$ 60,405$ 311,904 1EXPENDITURES2011-2012EstimatedActual2012-2013ProposedFinalExpendituresSupplies $RepairsSite ImprovementsBuildingsTotal Expenditures $Ending Balance $Total Expenditures and Ending Balance I$-23,07612,50035,576251,499287,075$ 8,0008,00015,000$ 31,000$ 280,904$ 311,90412012-2013 Final BudgetAdopted September 12, 2012Revised 10/10/12 (Funds 23 and 24)