Reading Categorical Allocation Detail 2012-13 Description ACCT. 2012-13 2011-12 Total 2011-12 NO. Funding Carryover Actual ESTIMATED REVENUE: Reading Categorical - FEFP 310 2,603,215.00 175,534.17 2,778,749.17 2,761,811.12 TOTAL ESTIMATED REVENUE 2,603,215.00 175,534.17 2,778,749.17 2,761,811.12 APPROPRIATIONS: Holdbacks Undist FTE Holdback 1800003 15,655.00 0.00 15,655.00 0.00 Charter <strong>School</strong> Holdback 1800005 0.00 0.00 0.00 0.00 Total Holdbacks 15,655.00 0.00 15,655.00 0.00 Charter <strong>School</strong> Allocations 1800101 12,854.92 0.00 12,854.92 0.00 Salaries Pending Salary Adjustments 1800007 213.36 0.00 213.36 0.00 Reading Coach Salaries 1800009 1,457,220.64 0.00 1,457,220.64 1,377,741.49 Total Salaries 1,457,434.00 0.00 1,457,434.00 1,377,741.49 Non-salary Program Allocations Other Reading Programs 1800001 0.00 133,442.91 133,442.91 0.00 Summer Reading Camp-Grade 3 1810011 347,606.00 2,394.00 350,000.00 300,645.40 Summer Reading Camp-Secondary 1810021 0.00 0.00 0.00 33,737.50 Reading Materials-Elementary 1810111 111,250.00 0.00 111,250.00 52,981.44 Summer Rdg Camp-Grades K,1,2,4 1810211 0.00 0.00 0.00 89,783.69 Reading Prof Dev-Elementary 1820011 35,000.00 0.00 35,000.00 88,141.71 Reading Prof Dev-Secondary 1820021 6,000.00 0.00 6,000.00 34,763.35 Reading Prof Dev-Elementary (June) 1820111 0.00 0.00 0.00 5,274.85 Reading Prof Dev-Secondary (June) 1820121 0.00 0.00 0.00 0.00 Common Core for Leaders - Elementary 1820211 14,833.08 0.00 14,833.08 0.00 Methods of Writing-Elementary 1830011 150,000.00 0.00 150,000.00 169,374.75 Methods of Writing-Secondary 1830021 96,632.00 36,702.05 133,334.05 64,679.02 Methods of Reading-Elementary 1830111 25,000.00 0.00 25,000.00 27,021.48 Methods Of Reading-Secondary 1830121 252,750.00 2,995.21 255,745.21 193,938.35 Early Literacy 1830211 25,000.00 0.00 25,000.00 20,041.65 Treasures Implementation-Year 3 1830311 0.00 0.00 0.00 2,854.52 Literacy Coach/Coach Pool PD-Elementary 1830411 5,000.00 0.00 5,000.00 14,011.96 Literacy Coach/Coach Pool PD-Secondary 1830421 9,950.00 0.00 9,950.00 493.71 Student Literacy Conference-Elementary 1830711 0.00 0.00 0.00 0.00 Reading Support for ELL's 1830811 0.00 0.00 0.00 0.00 ESOL Reading-Secondary 1830921 0.00 0.00 0.00 54,273.85 Sunshine State Readers-Elementary 1831011 11,250.00 0.00 11,250.00 21,569.17 Sunshine State Readers-Secondary 1831021 12,000.00 0.00 12,000.00 22,470.53 Balanced Literacy-Elementary 1831111 0.00 0.00 0.00 5,275.57 Balanced Literacy-Secondary 1831121 0.00 0.00 0.00 0.00 Reading Endorsement 1840011 15,000.00 0.00 15,000.00 7,202.96 Total Program Allocations 1,117,271.08 175,534.17 1,292,805.25 1,208,535.46 TOTAL APPROPRIATIONS 2,603,215.00 175,534.17 2,778,749.17 2,586,276.95 <strong>2013</strong> Educational <strong>Technology</strong> <strong>Plan</strong> 33/91 <strong>School</strong> <strong>District</strong> of <strong>Osceola</strong> <strong>County</strong> Florida
E-Rate Funding Allocation Detail 2012-13 Description ACCT. 2012-13 2011-12 Total 2011-12 NO. Funding Carryover Actual ESTIMATED REVENUE: E-Rate Reimbursements 495 585,000.00 363,411.96 948,411.96 1,024,267.13 TOTAL ESTIMATED REVENUE 585,000.00 363,411.96 948,411.96 1,024,267.13 APPROPRIATIONS: Holdbacks Undist FTE Holdback 1101653 0.00 0.00 0.00 0.00 McKay Scholarship Deduction 1101654 0.00 0.00 0.00 0.00 Charter <strong>School</strong>s Holdback 1101655 0.00 0.00 0.00 0.00 Total Holdbacks 0.00 0.00 0.00 0.00 Program Allocations <strong>District</strong> Wide Communications 1101651 321,000.00 363,411.96 684,411.96 764,058.84 Discovery Education 1101641 62,000.00 0.00 62,000.00 61,950.00 Encyclopedia Britannica Online 1101631 42,000.00 0.00 42,000.00 41,160.00 E-Rate Equipment Installation 1101621 40,000.00 0.00 40,000.00 38,709.00 Pinnacle Gradebook 1101611 120,000.00 0.00 120,000.00 108,700.00 Emergency Phones 1101601 0.00 0.00 0.00 5,436.50 Extra Pay 1101601 0.00 0.00 0.00 1,814.99 Professional Development Travel 1101601 0.00 0.00 0.00 1,282.80 Teachingbooks.net 1101601 0.00 0.00 0.00 1,155.00 Total Program Allocations 585,000.00 363,411.96 948,411.96 1,024,267.13 TOTAL APPROPRIATIONS 585,000.00 363,411.96 948,411.96 1,024,267.13 <strong>2013</strong> Educational <strong>Technology</strong> <strong>Plan</strong> 34/91 <strong>School</strong> <strong>District</strong> of <strong>Osceola</strong> <strong>County</strong> Florida