19.07.2013 Views

INTEGRITY EDUCATIONAL CENTER

INTEGRITY EDUCATIONAL CENTER

INTEGRITY EDUCATIONAL CENTER

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

K: FINANCIAL CAPACITY<br />

YEAR 4 2014-2015<br />

Table 11. Year 4 IEC Estimate Staffing Operating Cost<br />

Assumptions:<br />

Classroom Teachers 30 $1,407,110<br />

Superintendent/Principal 1 $ 116,379<br />

Dean of Discipline 1 $ 57,330<br />

Dean of Academics I $ 54,600<br />

Business Manager 1 $ 60,197<br />

Secretary (Classified) I $ 22,069<br />

Campus Monitor (Classified ) 1 $ 22,069<br />

Consultant 1 $ 22,678<br />

Substitute Cost per Day $125 $ 1,875<br />

Substitute Days 15<br />

Average Teacher Salary $45,518<br />

Health Insurance ( per employee) $ 3,450<br />

Dental Insurance 0<br />

Vision Insurance o<br />

Social Security 6.20%<br />

Other Ret ement (STRS/PERS) 8.25%<br />

Medicare 1.45%<br />

Workers Comp 5.053%<br />

Unemployment Insurance 1.33%<br />

79

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!