| Object | Approved | ||||
| Basic Middle | Code | Budget | |||
| 71103 | Instruction | ||||
| Administrative Allocation | 403 | $ 20,000 | |||
| BEP Allocation | 404 | 157,000 | |||
| Fee Waiver Allocation | 405 | 75,000 | |||
| Instructional Allocation | 418 | 3,450 | |||
| Total Supplies & Materials | 400's | 255,450 | |||
| Total Instruction | 255,450 | ||||
| 72281 | Support Services | ||||
| Communications | 307 | 100 | |||
| Consultants | 308 | 5,000 | |||
| Dues & Memberships | 320 | 6,150 | |||
| Travel | 355 | 2,656 | |||
| Parking | 394 | 150 | |||
| Total Contracted Services | 300's | 14,056 | |||
| Data Processing Supplies | 411 | 100 | |||
| Instructional Supplies | 428 | 1,000 | |||
| Books | 432 | 500 | |||
| Office Supplies | 435 | 200 | |||
| Software | 480 | 150 | |||
| Small Equipment | 493 | 100 | |||
| Total Supplies & Materials | 400's | 2,050 | |||
| Total Support Services | 16,106 | ||||
| Total Basic Middle | $ 271,556 | ||||