Deseg Budget Presentations: MTSS
Deseg Budget Presentations
During Governing Board Meetings
February-May
Duffy Family & Community Center
Full Schedule
During Governing Board Meetings
February-May
Duffy Family & Community Center
Full Schedule
Official documents will be available on the Governing Board's record system (Board Docs).
Revised May 6, 2025.
LINE | OBJECT/ITEM | SCHOOL/DEPT | USP ACTIVITY CODE | FUNCTION | FTE | FY25 BUDGET | FY26 PROPOSED | VARIANCE | LINE ITEM DESCRIPTION |
---|---|---|---|---|---|---|---|---|---|
1 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 58,000 | $ 59,008 | $ 1,008 | Classified Salary |
2 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,000 | $ 62,015 | $ 1,015 | Classified Salary |
3 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 67,140 | $ 10,140 | Classified Salary |
4 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 60,000 | $ 60,645 | $ 645 | Classified Salary |
5 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 62,000 | $ 63,264 | $ 1,264 | Classified Salary |
6 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 62,000 | $ 62,631 | $ 631 | Classified Salary |
7 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 59,586 | $ 586 | Classified Salary |
8 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | Classified Salary (reduction requires PIA) | |
9 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | Classified Salary (reduction requires PIA) | |
10 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,000 | $ 62,015 | $ 1,015 | Classified Salary |
11 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 52,000 | $ 55,905 | $ 3,905 | Classified Salary |
12 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | Classified Salary (reduction requires PIA) | |
13 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 61,398 | $ 4,398 | Classified Salary |
14 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 63,898 | $ 4,898 | Classified Salary |
15 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | Classified Salary (reduction requires PIA) | |
16 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 59,586 | $ 586 | Classified Salary |
17 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 65,000 | $ 70,580 | $ 5,580 | Classified Salary |
18 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,000 | $ 65,820 | $ 11,820 | Classified Salary |
19 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ (4,095) | Classified Salary (reduction requires PIA) | ||
20 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ (15,732) | Classified Salary (reduction requires PIA) | ||
21 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,000 | $ 65,820 | $ 11,820 | Classified Salary |
22 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 56,000 | $ 60,782 | $ 4,782 | Classified Salary |
23 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 58,000 | $ 62,631 | $ 4,631 | Multi-Tiered System of Support Facilitator (MTSS) |
24 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,000 | $ 59,008 | $ 5,008 | Classified Salary |
25 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 53,500 | $ 57,847 | $ 4,347 | Multi-Tiered System of Support Facilitator (MTSS) |
26 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 62,015 | $ 5,015 | Classified Salary |
27 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 50,000 | $ 59,008 | $ 9,008 | Classified Salary |
28 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 53,000 | $ 55,582 | $ 2,582 | Classified Salary |
29 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,000 | $ 57,847 | $ (3,153) | Classified Salary |
30 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 55,500 | $ 58,409 | $ 2,909 | Multi-Tiered System of Support Facilitator (MTSS) |
31 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,500 | $ 56,145 | $ (5,355) | Classified Salary |
32 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 55,039 | $ 55,582 | $ 543 | Classified Salary |
33 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 56,440 | $ 56,705 | $ 266 | Classified Salary |
34 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 55,879 | $ 60,185 | $ 4,306 | Classified Salary |
35 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,002 | $ 51,326 | $ (5,676) | Classified Salary |
36 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,728 | $ 66,490 | $ 4,763 | Classified Salary |
37 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 51,605 | $ 55,582 | $ 3,977 | Classified Salary |
38 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,779 | $ 59,586 | $ 4,808 | Classified Salary |
39 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 56,440 | $ 60,782 | $ 4,342 | Classified Salary |
40 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 52,000 | $ 60,782 | $ 8,782 | Classified Salary |
41 | Classified Salary | MTSS | Dropout Prevention and Retention Plan 80506 | Support Services-Students (21XX) | 1.0 | $ 65,561 | $ 66,217 | $ 656 | Classified Salary |
42 | Employee Benefits | MTSS | Dropout Prevention and Retention Plan 80506 | Support Services-Students (21XX) | 0.0 | $ 19,663 | $ 21,189 | $ 1,527 | Employer FICA/Medicare |
43 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,300 | $ 18,883 | $ 2,583 | Employer FICA/Medicare |
44 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,100 | $ 19,845 | $ 2,745 | Employer FICA/Medicare |
45 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,100 | $ 21,485 | $ 5,385 | Employer FICA/Medicare |
46 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,500 | $ 19,406 | $ 1,906 | Employer FICA/Medicare |
47 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,600 | $ 20,244 | $ 2,644 | Employer FICA/Medicare |
48 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,300 | $ 20,042 | $ 2,742 | Employer FICA/Medicare |
49 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,600 | $ 19,068 | $ 2,468 | Employer FICA/Medicare |
50 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
51 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
52 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,100 | $ 19,845 | $ 2,745 | Employer FICA/Medicare |
53 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,600 | $ 17,890 | $ 2,290 | Employer FICA/Medicare |
54 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
55 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,000 | $ 19,647 | $ 2,647 | Employer FICA/Medicare |
56 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,800 | $ 20,447 | $ 2,647 | Employer FICA/Medicare |
57 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
58 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,600 | $ 19,068 | $ 1,468 | Employer FICA/Medicare |
59 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 19,500 | $ 22,586 | $ 3,086 | Employer FICA/Medicare |
60 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,100 | $ 21,062 | $ 4,962 | Employer FICA/Medicare |
61 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ (110) | Employer FICA/Medicare | ||
62 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ (3,574) | Employee Benefits | ||
63 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,300 | $ 21,062 | $ 4,762 | Employer FICA/Medicare |
64 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,800 | $ 19,450 | $ 2,650 | Employer FICA/Medicare |
65 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,300 | $ 20,042 | $ 2,742 | Benefits |
66 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,300 | $ 18,883 | $ 2,583 | Employer FICA/Medicare |
67 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,000 | $ 18,511 | $ 2,511 | Benefits |
68 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,100 | $ 19,845 | $ 2,745 | Employer FICA/Medicare |
69 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 14,900 | $ 18,883 | $ 3,983 | Employer FICA/Medicare |
70 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,800 | $ 17,786 | $ 1,986 | Employer FICA/Medicare |
71 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,200 | $ 18,511 | $ 311 | Employer FICA/Medicare |
72 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,600 | $ 18,691 | $ 2,091 | Benefits |
73 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,350 | $ 17,966 | $ 616 | Employer FICA/Medicare |
74 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,481 | $ 17,786 | $ 2,305 | Employer FICA/Medicare |
75 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,932 | $ 18,146 | $ 1,214 | Employer FICA/Medicare |
76 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,764 | $ 19,259 | $ 2,496 | Employer FICA/Medicare |
77 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,101 | $ 16,424 | $ (676) | Employer FICA/Medicare |
78 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,518 | $ 21,277 | $ 2,759 | Employer FICA/Medicare |
79 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,481 | $ 17,786 | $ 2,305 | Employer FICA/Medicare |
80 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,434 | $ 19,068 | $ 2,634 | Employer FICA/Medicare |
81 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,932 | $ 19,450 | $ 2,518 | Employer FICA/Medicare |
82 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,500 | $ 19,450 | $ 3,950 | Employer FICA/Medicare |
83 | Added Duty Other Certified Staff | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ - | $ - | $ - | Added Duty Other Certified Staff |
84 | Stipend Other Certified Staff | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 27,600 | $ 27,600 | $ - | Stipend Other Certified Staff |
85 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 6,676 | $ 5,520 | $ (1,156) | Employer FICA/Medicare |
86 | Mileage | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ - | Mileage (reduction requires PIA) | ||
87 | Substitute Teachers | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ - | Substitute Teachers | ||
88 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ - | Benefits for PD Attendees | ||
89 | Out-Of-State Travel | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ - | $ - | $ - | Out-Of-State Travel |
90 | Classroom Teacher Added Duty | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ - | $ - | $ - | Classroom Teacher Added Duty |
91 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ - | $ - | $ - | Benefits for PD Attendees |
92 | Classified Temporary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ - | $ - | $ - | Employee Training and Professi |
93 | In-State Travel | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ - | $ - | $ - | In-State Travel |
94 | Purchased Professional Services | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ - | $ - | $ - | Professional/Educational Contr |
Grand Total | 41.0 | $ 2,630,903 | $ 2,833,924 | $ 203,021 |
LINE | OBJECT/ITEM | SCHOOL/DEPT | USP ACTIVITY CODE | FUNCTION | FTE | FY25 BUDGET | FY26 PROPOSED | VARIANCE | LINE ITEM DESCRIPTION |
---|---|---|---|---|---|---|---|---|---|
1 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 60,185 | $ 1,185 | Classified Salary |
2 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 58,000 | $ 59,008 | $ 1,008 | Classified Salary |
3 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 50,000 | $ 54,497 | $ 4,497 | Classified Salary |
4 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 61,398 | $ 4,398 | Classified Salary |
5 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 73,000 | $ 57,268 | $ (15,732) | Classified Salary |
6 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 60,000 | $ 55,905 | $ (4,095) | Classified Salary |
7 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,300 | $ 19,259 | $ 3,959 | Employer FICA/Medicare |
8 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,400 | $ 18,883 | $ 2,483 | Employer FICA/Medicare |
9 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 15,100 | $ 17,439 | $ 2,339 | Employer FICA/Medicare |
10 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 17,000 | $ 19,647 | $ 2,647 | Employer FICA/Medicare |
11 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 21,900 | $ 18,326 | $ (3,574) | Employer FICA/Medicare |
12 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 18,000 | $ 17,890 | $ (110) | Employer FICA/Medicare |
13 | Added Duty Other Certified Staff | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | 5,778 | $ 5,778 | $ - | Added Duty Other Certified Staff |
14 | Classroom Teacher Added Duty | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $9,000 | $ 9,000 | $ - | Added Duty Other Certified Staff |
15 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 1,800 | $ 1,800 | $ - | Benefits for PD Attendees |
16 | Classified Temporary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 1,720 | $ 1,720 | $ - | Emloyee Training and Professi |
17 | In-State Travel | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 1,800 | $ 1,800 | $ - | In-State Travel |
18 | Out-Of-State Travel | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 4,500 | $ 4,500 | $ - | Out-Of-State Travel |
19 | Purchased Professional Services | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | 2,000 | 2,000 | $ - | Professional/Educational Contr |
20 | Mileage | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 2,700 | $ 2,700 | $ - | Mileage (reduction requires PIA) |
21 | Substitute Teachers | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 2,587 | $ 2,587 | $ - | Substitute Teachers |
22 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 600 | $ 600 | $ - | Benefits for PD Attendees |
Grand Total | 6.0 | $ 493,185 | $ 492,189 | $ (996) |
LINE | OBJECT/ITEM | SCHOOL/DEPT | USP ACTIVITY CODE | FUNCTION | FTE | FY25 BUDGET | FY26 PROPOSED | VARIANCE | LINE ITEM DESCRIPTION |
---|---|---|---|---|---|---|---|---|---|
1 | Classified Salary | Bonillas | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
2 | Classified Salary | Rose | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
3 | Classified Salary | Davis | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
4 | Classified Salary | Dunham | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
5 | Classified Salary | Ford | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
6 | Classified Salary | Fruchthendler | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
7 | Classified Salary | Gale | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
8 | Classified Salary | Holladay | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
9 | Classified Salary | Innovation Tech HS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
10 | Classified Salary | Naylor | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
11 | Classified Salary | Sewell | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
12 | Classified Salary | Soleng Tom | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
13 | Classified Salary | Van Buskirk | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
14 | Classified Salary | Vesey | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
15 | Classified Salary | Whitmore | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,570 | $ 57,570 | Classified Salary | |
16 | Employee Benefits | Bonillas | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
17 | Employee Benefits | Rose | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
18 | Employee Benefits | Davis | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
19 | Employee Benefits | Dunham | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
20 | Employee Benefits | Ford | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
21 | Employee Benefits | Fruchthendler | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
22 | Employee Benefits | Gale | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
23 | Employee Benefits | Holladay | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
24 | Employee Benefits | Innovation Tech HS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
25 | Employee Benefits | Naylor | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
26 | Employee Benefits | Sewell | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
27 | Employee Benefits | Soleng Tom | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
28 | Employee Benefits | Van Buskirk | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
29 | Employee Benefits | Vesey | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
30 | Employee Benefits | Whitmore | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,422 | $ 18,422 | Employer FICA/Medicare | |
31 | Classified Salary | Marshall | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.4 | $ 25,103 | $ 25,103 | Classified Salary | |
32 | Employee Benefits | Marshall | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 8,033 | $ 8,033 | Employer FICA/Medicare | |
Grand Total | 15.4 | $ - | $ 1,173,022 | $ 1,173,022 |