T E X A S   E D U C A T I O N   A G E N C Y
2016-2017 PEIMS Actual Financial Data by Campus

School Campus:  Kelly Lane Middle      District:  PFLUGERVILLE ISD
Campus Number:  227904046             Total Membership:   1,205
  General
Fund
% Per
Student
All
Funds
% Per
Student
Expenditures by Object (Objects 6100-6600)
Total Expenditures 6,362,886 100.00 5,280 7,114,896 100.00 5,904
Operating-Payroll 5,993,201 94.19 4,974 6,179,450 86.85 5,128
Other Operating 369,685 5.81 307 935,446 13.15 776
Non-Operating(Equipt/Supplies) 0 0.00 0 0 0.00 0
Expenditures by Function (Objects 6100-6400 Only)
Total Operating Expenditures 6,362,886 100.00 5,280 7,114,896 100.00 5,904
Instruction (11,95) * 4,705,237 73.95 3,905 4,892,630 68.77 4,060
Instructional Res/Media (12) * 106,974 1.68 89 111,002 1.56 92
Curriculum/Staff Develop (13) * 239,471 3.76 199 245,229 3.45 204
Instructional Leadership (21) * 119,054 1.87 99 119,054 1.67 99
School Leadership (23) * 496,835 7.81 412 500,552 7.04 415
Guidance/Counseling Svcs (31) * 380,090 5.97 315 380,210 5.34 316
Social Work Services (32) * 77,182 1.21 64 77,182 1.08 64
Health Services (33) * 77,234 1.21 64 77,234 1.09 64
Food (35) ** 0 0.00 0 450,468 6.33 374
Extracurricular (36) * 159,940 2.51 133 259,764 3.65 216
Plant Maint/Operation (51) * ** 57 0.00 0 759 0.01 1
Security/Monitoring (52) * ** 812 0.01 1 812 0.01 1
Data Processing Svcs (53)* ** 0 0.00 0 0 0.00 0
Program expenditures by Program (Objects 6100-6400 only)
Total Operating Expenditures 6,202,077 100.00 5,147 6,382,956 100.00 5,297
Regular 4,564,744 73.60 3,788 4,564,949 71.52 3,788
Gifted & Talented 2,457 0.04 2 2,463 0.04 2
Career & Technical 0 0.00 0 0 0.00 0
Students with Disabilities 1,098,972 17.72 912 1,279,640 20.05 1,062
Accelerated Education 219,021 3.53 182 219,021 3.43 182
Bilingual 95,338 1.54 79 95,338 1.49 79
Nondisc Alted-AEP Basic Serv 0 0.00 0 0 0.00 0
Disc Alted-DAEP Basic Serv 0 0.00 0 0 0.00 0
Disc Alted-DAEP Supplemental 0 0.00 0 0 0.00 0
T1 A Schoolwide-St Comp >=40% 0 0.00 0 0 0.00 0
Athletic Programming 0 0.00 0 0 0.00 0
High School Allotment 221,545 3.57 184 221,545 3.47 184
Prekindergarten 0 0.00 0 0 0.00 0
 *Please refer to sections 1.4.1 through 1.4.2.1 of Module 1 in the Financial Accountability System Resource Guide (FASRG) and Appendix A.6 of the FAR Appendices for information concerning requirements for accounting for expenditures by campus.
**Please note that, in many instances, expenditures under function codes 34-99 are not directly attributable to a specific campus. It is recommended that district-level data
(http://tea.texas.gov/financialstandardreports/) be used for the analysis of costs reported by comparable school districts.

Note: Some amounts may not total due to rounding.