|
|
Adopted Budget for |
BLOOMING GROVE ISD |
|
|
|
|
|
|
|
|
|
|
|
|
|
Date Adopted by Board: |
August 27,2009 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
5700 |
Local and
Intermediate Sources |
$2,068,651 |
|
|
|
|
|
|
|
|
|
|
|
| |
5800 |
State Program
Revenues |
$5,916,756 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total Revenues |
$7,985,407 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
11 |
Instruction |
$4,047,506 |
|
|
|
|
|
|
|
|
|
|
|
| |
12 |
Instructional Resources, Media Services |
$108,904 |
|
|
|
|
|
|
|
|
|
|
|
| |
13 |
Curriculum Development & Staff Development |
$10,500 |
|
|
|
|
|
|
|
|
|
|
|
| |
21 |
Instructional Leadership |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
23 |
School Leadership |
$362,066 |
|
|
|
|
|
|
|
|
|
|
|
| |
31 |
Guidance & Counseling, Evaluation |
$162,197 |
|
|
|
|
|
|
|
|
|
|
|
| |
32 |
Social Work Services |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
33 |
Health Services |
$67,692 |
|
|
|
|
|
|
|
|
|
|
|
| |
34 |
Student Transportation |
$431,932 |
|
|
|
|
|
|
|
|
|
|
|
| |
35 |
Food Services |
$480,809 |
|
|
|
|
|
|
|
|
|
|
|
| |
36 |
Co-curricular/ Extra-curricular Activities |
$305,072 |
|
|
|
|
|
|
|
|
|
|
|
| |
41 |
General Administration |
$368,996 |
|
|
|
|
|
|
|
|
|
|
|
| |
51 |
Plant Maintenance & Operations |
$949,045 |
|
|
|
|
|
|
|
|
|
|
|
| |
52 |
Security and Monitoring |
$27,863 |
|
|
|
|
|
|
|
|
|
|
|
| |
53 |
Data Processing |
$175,949 |
|
|
|
|
|
|
|
|
|
|
|
| |
61 |
Community Service |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
71 |
Debt Service |
$246,462 |
|
|
|
|
|
|
|
|
|
|
|
| |
81 |
Facilities Acquisition
and Construction |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| |
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 |
$256,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
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 |
$25,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total Adopted Expenditure
Budget |
$8,025,993.00 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Difference in Revenue/Expenditures |
($40,586.00) |
|
|
|
|
|
|
|
|
|
|
|
| |
Warning:
This district must use fund balance to balance budget. |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5700 Local Revenue Includes Child Nutrition
Reimbursements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|