2006 - 2007 Actual Budget

 

 

 

 

2007 - 2008 "Proposed" Budget

 

 

 

 

Aggregrate Expenditures

Per Pupil Expenditures

 

 

 

Aggregrate Expenditures

Per Pupil Expenditures

Instruction

 

 

 

 

Instruction

 

 

 

11

Instruction

$514,283

$5,092

 

11

Instruction

$513,653

$5,707

12

Instructional Resources, Media Services

$7,572

$75

 

12

Instructional Resources, Media Services

$15,229

$169

13

Curriculum Development & Staff Development

$0

$0

 

13

Curriculum Development & Staff Development

$0

$0

95

Payment to Juvenile Justice AEP

$0

$0

 

95

Payment to Juvenile Justice AEP

$0

$0

 

Total:

$521,855

$5,167

 

 

Total:

$528,882

$5,876

 

 

 

 

 

 

 

 

 

Instructional Support

 

 

 

 

Instructional Support

 

 

 

21

Instructional Leadership

$0

$0

 

21

Instructional Leadership

$0

$0

23

School Leadership

$0

$0

 

23

School Leadership

$0

$0

31

Guidance & Counseling, Evaluation

$550

$5

 

31

Guidance & Counseling, Evaluation

$950

$11

32

Social Work Services

$0

$0

 

32

Social Work Services

$0

$0

33

Health Services

$1,185

$12

 

33

Health Services

$1,825

$20

36

Co-curricular/ Extra-curricular Activities

$9,400

$93

 

36

Co-curricular/ Extra-curricular Activities

$12,400

$138

 

Total

$11,135

$110

 

 

Total

$15,175

$169

 

 

 

 

 

 

 

 

$0

Central Administration

 

 

 

 

Central Administration

 

 

$0

41

General Administration

$108,375

$1,073

 

41

General Administration

$114,575

$1,273

 

 

 

 

 

 

 

 

 

District Operations

 

 

 

 

District Operations

 

 

 

51

Plant Maintenance & Operations

$5,000

$50

 

51

Plant Maintenance & Operations

$16,000

$178

52

Security and Monitoring

$0

$0

 

52

Security and Monitoring

$0

$0

53

Data Processing

$700

$7

 

53

Data Processing

$700

$8

34

Student Transportation

$37,605

$372

 

34

Student Transportation

$42,815

$476

35

Food Services

$39,197

$388

 

35

Food Services

$46,070

$512

 

Total:

$82,502

$817

 

 

Total:

$105,585

$1,173

 

 

 

 

 

 

 

 

 

Debt Service

 

 

 

 

Debt Service

 

 

 

71

Debt Service

$0

$0

 

71

Debt Service

$0

$0

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

Other