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).
LINE | OBJECT/ITEM | SCHOOL/DEPT | USP ACTIVITY CODE | FUNCTION | FTE | FY25 BUDGET | FY26 PROPOSED | VARIANCE | LINE ITEM DESCRIPTION |
---|---|---|---|---|---|---|---|---|---|
1 | Classified Salary | Blenman | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 58,000 | $ 58,580 | $ 580 | Classified Salary |
2 | Classified Salary | Cavett | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,000 | $ 61,610 | $ 610 | Classified Salary |
3 | Classified Salary | Cragin | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 57,570 | $ 570 | Classified Salary |
4 | Classified Salary | Davidson | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 60,000 | $ 60,600 | $ 600 | Classified Salary |
5 | Classified Salary | Dietz | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 62,000 | $ 62,620 | $ 620 | Classified Salary |
6 | Classified Salary | Erickson | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 62,000 | $ 62,620 | $ 620 | Classified Salary |
7 | Classified Salary | Grijalva | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 59,590 | $ 590 | Classified Salary |
8 | Classified Salary | Howell | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | $ - | Classified Salary (Howell reduction requires PIA) |
9 | Classified Salary | Hudlow | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | $ - | Classified Salary (Hudlow reduction requires PIA) |
10 | Classified Salary | Lawrence | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,000 | $ 61,610 | $ 610 | Classified Salary |
11 | Classified Salary | Lynn/Urquides | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 52,000 | $ 52,520 | $ 520 | Classified Salary |
12 | Classified Salary | Maldonado | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | $ - | Classified Salary (Maldonado reduction requires PIA) |
13 | Classified Salary | Manzo | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 57,570 | $ 570 | Classified Salary |
14 | Classified Salary | Miller | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 59,590 | $ 590 | Classified Salary |
15 | Classified Salary | Mission View | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ - | $ - | $ - | Classified Salary (Mission View reduction requires PIA) |
16 | Classified Salary | Myers/Ganoung | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 59,590 | $ 590 | Classified Salary |
17 | Classified Salary | Pueblo Gardens | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 65,000 | $ 65,650 | $ 650 | Classified Salary |
18 | Classified Salary | Robison | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,000 | $ 54,540 | $ 540 | Classified Salary |
19 | Classified Salary | Wright | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 60,000 | $ 60,600 | $ 600 | Classified Salary |
20 | Classified Salary | Dodge | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 73,000 | $ 73,730 | $ 730 | Classified Salary |
21 | Classified Salary | Doolen | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,000 | $ 54,540 | $ 540 | Classified Salary |
22 | Classified Salary | Booth/Fickett | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 56,000 | $ 56,560 | $ 560 | Classified Salary |
23 | Classified Salary | Gridley | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 58,000 | $ 58,580 | $ 580 | Multi-Tiered System of Support Facilitator (MTSS) |
24 | Classified Salary | Magee | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,000 | $ 54,540 | $ 540 | Classified Salary |
25 | Classified Salary | Mary Belle McCorkle K-8 | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 53,500 | $ 54,035 | $ 535 | Multi-Tiered System of Support Facilitator (MTSS) |
26 | Classified Salary | Pistor | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 57,570 | $ 570 | Classified Salary |
27 | Classified Salary | Safford | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 50,000 | $ 50,500 | $ 500 | Classified Salary |
28 | Classified Salary | Secrist | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 53,000 | $ 53,530 | $ 530 | Classified Salary |
29 | Classified Salary | Utterback | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,000 | $ 61,610 | $ 610 | Classified Salary |
30 | Classified Salary | Vail | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 55,500 | $ 56,055 | $ 555 | Multi-Tiered System of Support Facilitator (MTSS) |
31 | Classified Salary | Valencia | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,500 | $ 62,115 | $ 615 | Classified Salary |
32 | Classified Salary | Catalina | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 55,039 | $ 55,589 | $ 550 | Classified Salary |
33 | Classified Salary | Cholla | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 56,440 | $ 57,004 | $ 564 | Classified Salary |
34 | Classified Salary | Palo Verde | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 55,879 | $ 56,438 | $ 559 | Classified Salary |
35 | Classified Salary | Pueblo | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,002 | $ 57,572 | $ 570 | Classified Salary |
36 | Classified Salary | Rincon | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 61,728 | $ 62,345 | $ 617 | Classified Salary |
37 | Classified Salary | Sahuaro | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 51,605 | $ 52,121 | $ 516 | Classified Salary |
38 | Classified Salary | Santa Rita | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 54,779 | $ 55,327 | $ 548 | Classified Salary |
39 | Classified Salary | Tucson HS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 56,440 | $ 57,004 | $ 564 | Classified Salary |
40 | Classified Salary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 52,000 | $ 52,520 | $ 520 | 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 | Blenman | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,300 | $ 18,746 | $ 2,446 | Employer FICA/Medicare |
44 | Employee Benefits | Cavett | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,100 | $ 19,715 | $ 2,615 | Employer FICA/Medicare |
45 | Employee Benefits | Cragin | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,100 | $ 18,422 | $ 2,322 | Employer FICA/Medicare |
46 | Employee Benefits | Davidson | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,500 | $ 19,392 | $ 1,892 | Employer FICA/Medicare |
47 | Employee Benefits | Dietz | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,600 | $ 20,038 | $ 2,438 | Employer FICA/Medicare |
48 | Employee Benefits | Erickson | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,300 | $ 20,038 | $ 2,738 | Employer FICA/Medicare |
49 | Employee Benefits | Grijalva | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,600 | $ 19,069 | $ 2,469 | Employer FICA/Medicare |
50 | Employee Benefits | Howell | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
51 | Employee Benefits | Hudlow | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
52 | Employee Benefits | Lawrence | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,100 | $ 19,715 | $ 2,615 | Employer FICA/Medicare |
53 | Employee Benefits | Lynn/Urquides | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,600 | $ 16,806 | $ 1,206 | Employer FICA/Medicare |
54 | Employee Benefits | Maldonado | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
55 | Employee Benefits | Manzo | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,000 | $ 18,422 | $ 1,422 | Employer FICA/Medicare |
56 | Employee Benefits | Miller | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,800 | $ 19,069 | $ 1,269 | Employer FICA/Medicare |
57 | Employee Benefits | Mission View | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ - | $ - | $ - | Employer FICA/Medicare |
58 | Employee Benefits | Myers/Ganoung | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,600 | $ 19,069 | $ 1,469 | Employer FICA/Medicare |
59 | Employee Benefits | Pueblo Gardens | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 19,500 | $ 21,008 | $ 1,508 | Employer FICA/Medicare |
60 | Employee Benefits | Robison | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,100 | $ 17,453 | $ 1,353 | Employer FICA/Medicare |
61 | Employee Benefits | Wright | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,000 | $ 19,392 | $ 1,392 | Employer FICA/Medicare |
62 | Employee Benefits | Dodge | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 21,900 | $ 23,594 | $ 1,694 | Employee Benefits |
63 | Employee Benefits | Doolen | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,300 | $ 17,453 | $ 1,153 | Employer FICA/Medicare |
64 | Employee Benefits | Booth/Fickett | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,800 | $ 18,099 | $ 1,299 | Employer FICA/Medicare |
65 | Employee Benefits | Gridley | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,300 | $ 18,746 | $ 1,446 | Benefits |
66 | Employee Benefits | Magee | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,300 | $ 17,453 | $ 1,153 | Employer FICA/Medicare |
67 | Employee Benefits | Mary Belle McCorkle K-8 | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,000 | $ 17,291 | $ 1,291 | Benefits |
68 | Employee Benefits | Pistor | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,100 | $ 18,422 | $ 1,322 | Employer FICA/Medicare |
69 | Employee Benefits | Safford | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 14,900 | $ 16,160 | $ 1,260 | Employer FICA/Medicare |
70 | Employee Benefits | Secrist | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,800 | $ 17,130 | $ 1,330 | Employer FICA/Medicare |
71 | Employee Benefits | Utterback | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,200 | $ 19,715 | $ 1,515 | Employer FICA/Medicare |
72 | Employee Benefits | Vail | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,600 | $ 17,938 | $ 1,338 | Benefits |
73 | Employee Benefits | Valencia | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,350 | $ 19,877 | $ 2,527 | Employer FICA/Medicare |
74 | Employee Benefits | Catalina | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,481 | $ 17,789 | $ 2,307 | Employer FICA/Medicare |
75 | Employee Benefits | Cholla | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,932 | $ 18,241 | $ 1,309 | Employer FICA/Medicare |
76 | Employee Benefits | Palo Verde | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,764 | $ 18,060 | $ 1,296 | Employer FICA/Medicare |
77 | Employee Benefits | Pueblo | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,101 | $ 18,423 | $ 1,322 | Employer FICA/Medicare |
78 | Employee Benefits | Rincon | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 18,518 | $ 19,950 | $ 1,432 | Employer FICA/Medicare |
79 | Employee Benefits | Sahuaro | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,481 | $ 16,679 | $ 1,197 | Employer FICA/Medicare |
80 | Employee Benefits | Santa Rita | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,434 | $ 17,705 | $ 1,271 | Employer FICA/Medicare |
81 | Employee Benefits | Tucson HS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,932 | $ 18,241 | $ 1,309 | Employer FICA/Medicare |
82 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,500 | $ 16,806 | $ 1,306 | 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 | $ 2,803,803 | $ 2,884,797 | $ 80,994 |
LINE | OBJECT/ITEM | SCHOOL/DEPT | USP ACTIVITY CODE | FUNCTION | FTE | FY25 BUDGET | FY26 PROPOSED | VARIANCE | LINE ITEM DESCRIPTION |
---|---|---|---|---|---|---|---|---|---|
1 | Classified Salary | Howell | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 59,000 | $ 59,590 | $ 590 | Classified Salary |
2 | Classified Salary | Hudlow | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 58,000 | $ 58,580 | $ 580 | Classified Salary |
3 | Classified Salary | Maldonado | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 50,000 | $ 50,500 | $ 500 | Classified Salary |
4 | Classified Salary | Mission View | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 1.0 | $ 57,000 | $ 57,570 | $ 570 | Classified Salary |
5 | Employee Benefits | Howell | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,300 | $ 19,069 | $ 3,769 | Employer FICA/Medicare |
6 | Employee Benefits | Hudlow | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 16,400 | $ 18,746 | $ 2,346 | Employer FICA/Medicare |
7 | Employee Benefits | Maldonado | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 15,100 | $ 16,160 | $ 1,060 | Employer FICA/Medicare |
8 | Employee Benefits | Mission View | Targeted Academic Interventions and Supports 80511 | Support Services-Students (21XX) | 0.0 | $ 17,000 | $ 18,422 | $ 1,422 | Employer FICA/Medicare |
9 | Added Duty Other Certified Staff | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 5,778 | $ 5,778 | $ - | Added Duty Other Certified Staff |
10 | Classroom Teacher Added Duty | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 9,000 | $ 9,000 | $ - | Classroom Teacher Added Duty |
11 | 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 |
12 | Classified Temporary | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 1,720 | $ 1,720 | $ - | Employee Training and Professi |
13 | In-State Travel | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 1,800 | $ 1,800 | $ - | In-State Travel |
14 | Out-Of-State Travel | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Central Administration (23XX, 25XX) | 0.0 | $ 4,500 | $ 4,500 | $ - | Out-Of-State Travel |
15 | Mileage | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 2,700 | $ 2,700 | $ - | Mileage |
16 | Purchased Professional Services | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 2,000 | $ 2,000 | $ - | Professional/Educational Contr |
17 | Substitute Teachers | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 2,587 | $ 2,587 | $ - | Substitute Teachers |
18 | Employee Benefits | MTSS | Targeted Academic Interventions and Supports 80511 | Support Services-Teachers (22XX) | 0.0 | $ 600 | $ 600 | $ - | Benefits for PD Attendees |
Grand Total | 4.0 | $ 320,285 | $ 331,122 | $ 10,837 |
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 |