|
|
Adopted Budget for |
PARADISE ISD |
|
|
|
|
|
|
|
|
|
|
|
|
|
Date Adopted by Board: |
August 20, 2009 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
5700 |
Local and
Intermediate Sources |
$3,325,095 |
|
|
|
|
|
|
|
|
|
|
|
| |
5800 |
State Program
Revenues |
$6,898,504 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total Revenues |
$10,223,599 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
11 |
Instruction |
$5,367,561 |
|
|
|
|
|
|
|
|
|
|
|
| |
12 |
Instructional Resources, Media Services |
$284,735 |
|
|
|
|
|
|
|
|
|
|
|
| |
13 |
Curriculum Development & Staff Development |
$120,241 |
|
|
|
|
|
|
|
|
|
|
|
| |
21 |
Instructional Leadership |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
23 |
School Leadership |
$575,146 |
|
|
|
|
|
|
|
|
|
|
|
| |
31 |
Guidance & Counseling, Evaluation |
$308,722 |
|
|
|
|
|
|
|
|
|
|
|
| |
32 |
Social Work Services |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
33 |
Health Services |
$97,367 |
|
|
|
|
|
|
|
|
|
|
| |
34 |
Student Transportation |
$369,061 |
|
|
|
|
|
|
|
|
|
|
|
| |
35 |
Food Services |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
36 |
Co-curricular/ Extra-curricular Activities |
$459,980 |
|
|
|
|
|
|
|
|
|
|
|
| |
41 |
General Administration |
$324,624 |
|
|
|
|
|
|
|
|
|
|
|
| |
51 |
Plant Maintenance & Operations |
$1,265,126 |
|
|
|
|
|
|
|
|
|
|
|
| |
52 |
Security and Monitoring |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
53 |
Data Processing |
$221,075 |
|
|
|
|
|
|
|
|
|
|
|
| |
61 |
Community Service |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
71 |
Debt Service |
$204,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
81 |
Facilities Acquisition
and Construction |
$360,961 |
|
|
|
|
|
|
|
|
|
|
|
| |
91 |
Contracted Instructional Services Between Public schools |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
92 |
Incremental Cost Associated with Chapter 41 School Districts |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
93 |
Payments to Fiscal Agents for Shared Service Arrangements |
$200,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
95 |
Payments to Juvenile Justice AEP |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
99 |
Inter-government charges not Defined in Other codes |
$65,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total Adopted Exprnditure
Budget |
$10,223,599.00 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Difference in Revenue/Expenditures |
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|