FY26 Preliminary Music Budget
FY'26 FTE Change
FY'26 Financial Change
FY'26 Proposed Budget
FY25 Revised Budget
FY'26 FTE
FY'25 FTE
FY'24 Expended
% Change
Org Obj
Description
14080101 543132 DW ADMIN TECH - PERF ARTS 14081701 524015 DW C/S - BUS DR - PER ARTS 14082701 543062 DW SUPPLIES - MUSIC 14082702 543088 DW MUSIC SUPPLIES - COMPUTERS 14082703 524009 DW MUSIC INSTR CNTRD SVCS 14082705 524142 DW TRAV, MLGE, TOLLS - MUSIC 14082706 524006 DW MUSIC CONF, TRAV, WORKSHOPS 14082707 587023 DW MUSIC CHAIRS / STANDS/ RACKS 14082708 543131 DW MUSIC INSTRL HARDW - OTHER 14082709 524077 DW MNT & REPR - EQUIP - MUSIC 14082710 524191 DW MUSIC C/S PROF DEVEL 14082711 543005 DW PERF ARTS EQUIPMENT -INSTRL 14082713 514900 DW PERFORMING ARTS STIPEND 15081703 543039 SH SUPPLIES - EDUAL - PER ARTS 16082702 543038 JH SUPPLIES - EDUAL - MUSIC
- )
100.00%
($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($
- .00) ($
($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($
1,500) 8,500) 4,849) 2,000) 6,839) 1,000) 1,500) 2,000) - ) 10,000) 1,200) 20,151) 5,250) 13,000) 4,875) 3,000) 2,400) - ) 1,250) 2,000) 2,250) 2,250) 96,564) 750)
($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($ ($
1,500)
8,500) 4,849) 6,839) 400) - ) - ) 750) 2,187) - )
0.00% 0.00%
10,198.13)($ 647.96) ($ - .00) ($ 7,110.75)($ 592.00) ($ 407.32) ($ 650.00) ($ 2,323.30)($ 7,452.81)($
- ) - )
100.00%
2,000)
0.00%
- ) 600) - )
100.00%
14082703 524043 DW PERF ARTS DUES, FEES, MEMBERSHIPS ($
0.00%
-31.41% 100.00% 0.00% 0.00% 0.00% 1.90% 0.00% 2.90% 100.00% -5.43% -18.08% -10.91% -13.79% 25.00% -12.21% -12.21% 4.56%
($ (687)
2,000)
- ) - ) - ) - ) - ) 366) 98)
4,506.97)($ 10,000)
975.00) ($
1,200)
19,229.01)($ 20,151)
14082712 524132 DW PERF ARTS SFTWRE-CLASSROOM ($ 2,826.75) ($
5,152)
250.00) ($
- )
13,722.44)($ 12,634)
5,155) 3,662) 2,694) 1,450) 1,600) 2,563) 2,563)
3,809.86)($ 1,367.54)($ 1,610.25)($ 810.70) ($ 1,640.43)($ 520.99) ($ 1,259.54)($
($ (280) ($ (662) ($ (294) ($ (200) ($ (313) ($ (313) ($ 400)
17082702 543062 BL SUPPLIES - MUSIC 18082702 543062 CN SUPPLIES - MUSIC 19082702 543062 DO SUPPLIES - MUSIC 20082702 543062 GA SUPPLIES - MUSIC 21082702 543062 MCT SUPPLIES - MUSIC 22082702 543062 ME SUPPLIES - MUSIC
Total 8 MUSIC
81,911.75)($ 92,349)
($
4,215)
179
Made with FlippingBook Digital Publishing Software