|
|
Adopted Budget for |
PARADISE ISD |
|
|
|
|
|
|
|
|
|
|
|
|
|
Date Adopted by Board: |
August 23, 2010 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
5700 |
Local and
Intermediate Sources |
$3,697,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
5800 |
State Program
Revenues |
$6,802,579 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total Revenues |
$10,499,579 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
11 |
Instruction |
$5,558,576 |
|
|
|
|
|
|
|
|
|
|
|
| |
12 |
Instructional Resources, Media Services |
$526,332 |
|
|
|
|
|
|
|
|
|
|
|
| |
13 |
Curriculum Development & Staff Development |
$126,767 |
|
|
|
|
|
|
|
|
|
|
|
| |
21 |
Instructional Leadership |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
23 |
School Leadership |
$601,208 |
|
|
|
|
|
|
|
|
|
|
|
| |
31 |
Guidance & Counseling, Evaluation |
$307,392 |
|
|
|
|
|
|
|
|
|
|
|
| |
32 |
Social Work Services |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
33 |
Health Services |
$100,874 |
|
|
|
|
|
|
|
|
|
|
|
| |
34 |
Student Transportation |
$351,247 |
|
|
|
|
|
|
|
|
|
|
|
| |
35 |
Food Services |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
36 |
Co-curricular/ Extra-curricular Activities |
$476,061 |
|
|
|
|
|
|
|
|
|
|
|
| |
41 |
General Administration |
$324,385 |
|
|
|
|
|
|
|
|
|
|
|
| |
51 |
Plant Maintenance & Operations |
$1,326,545 |
|
|
|
|
|
|
|
|
|
|
|
| |
52 |
Security and Monitoring |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
53 |
Data Processing |
$225,944 |
|
|
|
|
|
|
|
|
|
|
|
| |
61 |
Community Service |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
71 |
Debt Service |
$74,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
81 |
Facilities Acquisition
and Construction |
$282,722 |
|
|
|
|
|
|
|
|
|
|
|
| |
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 |
$162,526 |
|
|
|
|
|
|
|
|
|
|
|
| |
94 |
Payments to Other Schools |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
95 |
Payments to Juvenile Justice AEP |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
96 |
Payments to Charter Schools |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
97 |
Payments to TIF |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
99 |
Inter-government charges not Defined in Other codes |
$55,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total Adopted Expenditure
Budget |
$10,499,579.00 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Difference in Revenue/Expenditures |
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|