Budget Presentation

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

ABC

Middle School | Budget Presentation



FTEs
Subject
ELA 6
Math 6
Science 6
Social Studies 6
Spanish 6
French 6
PE 6
Art 6

FTE

Subject

FTE

1.6
1.6
1.6
1.6
1
0.8
0.8
0.8

Students
250
250
250
250
140
110
125
125

~ Class Size
31
31
31
31
28
28
31
31

1.8
1.8
1.8
1.8
1.2
0.6
0.8
1

Students
290
290
290
290
200
90
145
145

~ Class Size
32
32
32
32
33
30
36
32

1.6
1.6
1.6
1.6
0.8
0.8
0.8
0.8

Students
240
240
240
240
130
110
120
120

~ Class Size
30
30
30
30
33
28
30
30


ELA 7
Pre-Algebra
Science 7
Social Studies 7
Spanish 7
French 7
PE 7
Art 7

Subject
ELA 8
Algebra I
Science 8
Social Studies 8
Spanish 8
French 8
PE 8
Media Arts 8

FTE


Subject
AVID 6
AVID 7

AVID 8
Choir 6
Band 6
Theatre 6
Dance 6
Choir 7
Band 7
Theatre 7
Dance 7
FCS 7
Choir 8
Band 8
Theatre 8
Dance 8
FCS 8

FTE

Sections

0.2
0.4

1
2

0.2
0.4
0.4
0.2
0.2
0.4
0.4
0.2
0.2
0.4
0.4
0.4
0.2
0.2
0.4

1
2
2
1
1
2
2
1
1
2
2
2
1
1
2

ABC Middle School | Budget Presentation


Title 1

Parent Liason

$29,000.00

Para
0.4
$10,000.00

Parent Involvement Activities

$1,000.00

Total

$40,000.00





ELL

Teacher
1
$70,000.00

Para
0.4
$10,000.00

Total

$80,000.00





Classroom Supplies & Materials

Department Budgets

$27,500.00 11 @ $2500.00
Office Supplies

$25,000.00

Math Student Online Licenses

$22,000.00

Paper

$15,500.00

Literacy Intervention Sets

$15,000.00

FACS Supplies

$5,000.00

Art Supplies

$5,000.00

Instrument Repair (Band)

$5,000.00

Total

$120,000.00


Compensatory

Guidance
Para
Media Specialist
AVID
Total

1
$70,000.00
2.2
$55,000.00

$31,340.00

$3,660.00

$160,000.00


Professional Development
AVID

$10,000.00
PBIS/SCS

$5,000.00
Literacy

$5,000.00
Numeracy

$5,000.00
Supporting ELL Students

$5,000.00
Supporting SPED Students

$5,000.00
Teacher Workshop Fees and Subs

$2,000.00
New Teacher Induction

$2,000.00
Effective P/T Conferences

$1,000.00
Total

$40,000.00


Site Capital Allocation
New Chromebook Cart for Math Dept

$10,000.00
Emergencies

$5,000.00
Total

$15,000.00

Notes:
0.20 FTE = 1 section/semester
~ FTE cost = $70,000.00
Para cost = $25,000.00

You might also like