Supplemental Academic Instruction (SAI) Funding Allocation Detail 2012-13 Description ACCT. 2012-13 2011-12 Total 2011-12 NO. Funding Carryover Actual ESTIMATED REVENUE: Supplemental Academic Instruction (SAI) - FEFP 310 12,039,064.00 625,249.30 12,664,313.30 12,180,060.18 TOTAL ESTIMATED REVENUE 12,039,064.00 625,249.30 12,664,313.30 12,180,060.18 APPROPRIATIONS: Holdbacks Undist FTE Holdback 1700003 0.00 0.00 0.00 0.00 McKay Scholarship Deduction 1700004 0.00 0.00 0.00 0.00 Charter <strong>School</strong> Holdback 1700005 0.00 0.00 0.00 0.00 SAI Holdback 1700091 0.00 0.00 0.00 0.00 Total Holdbacks 0.00 0.00 0.00 0.00 Charter <strong>School</strong> Allocations 1,375,885.00 0.00 1,375,885.00 1,188,003.00 Salaries Pending Salary Adjustments 1700007 88,132.10 0.00 88,132.10 0.00 SAI Salaries 1700009 5,831,002.15 0.00 5,831,002.15 1,847,408.44 Reading Coach Salaries 1710009 1,537,806.32 0.00 1,537,806.32 1,334,314.89 Math/Science Coach Salaries 1710109 0.00 0.00 0.00 0.00 Impact Lab Teacher Salaries 1720009 597,955.57 0.00 597,955.57 931,916.28 Secondary Focus Salaries 1750029 0.00 0.00 0.00 0.00 IB Program Salaries - CHS, GHS, PWMS 1760129 218,346.86 0.00 218,346.86 159,211.87 Class Size Reduction Salaries 1770009 0.00 0.00 0.00 3,124,353.19 Lapse-SAI 1700008 (123,000.00) 0.00 (123,000.00) 0.00 Total Salaries 8,150,243.00 0.00 8,150,243.00 7,397,204.67 Non-salary Program Allocations Other SAI Programs - Elementary 1700011 0.00 0.00 0.00 0.00 Other SAI Programs - Secondary 1700021 0.00 0.00 0.00 0.00 Remediation - Elementary 1730011 0.00 300,000.00 300,000.00 250,161.03 Remediation - Secondary 1730021 400,000.00 0.00 400,000.00 315,799.18 Summer Remediation - Elementary 1740011 0.00 0.00 0.00 0.00 Summer Remediation - Secondary 1740021 130,000.00 0.00 130,000.00 130,260.81 Summer Remediation Transportation - Elementary 1740111 5,237.00 0.00 5,237.00 0.00 Focus <strong>School</strong>s - Elementary 1750011 48,000.00 0.00 48,000.00 0.00 Focus <strong>School</strong>s - Secondary 1750021 0.00 0.00 0.00 0.00 Student Competitions - Elementary 1760011 0.00 0.00 0.00 0.00 Student Competitions - Secondary 1760021 0.00 0.00 0.00 2,533.76 IB Programs 1760121 122,624.00 0.00 122,624.00 118,283.79 Elementary Swim Program 1760211 145,000.00 0.00 145,000.00 137,827.45 Band Instrument Repair and Supply 1760321 15,000.00 0.00 15,000.00 1,187.00 Methods of Teaching Math - Elementary 1760411 20,000.00 0.00 20,000.00 15,318.81 Methods of Teaching Math - Secondary 1760421 39,875.00 0.00 39,875.00 22,590.95 Fine Arts Enhancement 1760511 5,000.00 0.00 5,000.00 5,000.00 Band Instruments 1760621 10,000.00 0.00 10,000.00 0.00 Science Training - Elementary 1760711 20,000.00 0.00 20,000.00 17,477.37 Science Training - Secondary 1760721 35,000.00 0.00 35,000.00 14,956.36 Vocational Repair/Replace 1760801 275,000.00 0.00 275,000.00 275,856.46 SAT Test Materials 1760901 200,000.00 0.00 200,000.00 108,251.31 Summer Training - Elementary Curriculum 1761011 90,000.00 0.00 90,000.00 119,571.49 Summer Training - Secondary Curriculum 1761021 100,000.00 0.00 100,000.00 70,097.73 <strong>Osceola</strong>/Duke Tip Courses 1761121 2,500.00 0.00 2,500.00 793.43 Plato Labs 1761221 225,700.00 0.00 225,700.00 225,552.87 ESE Summer <strong>School</strong> 1761301 0.00 300,000.00 300,000.00 318,501.15 Secondary Guidance 1761421 20,000.00 0.00 20,000.00 12,424.00 Magnet <strong>School</strong>s - Chestnut Elem Sch for Sci & Eng 1761511 12,500.00 0.00 12,500.00 24,719.70 Magnet <strong>School</strong>s - Poinciana Academty of Fine Arts 1761511 12,500.00 0.00 12,500.00 24,709.94 Elem IB Programs - Thacker Avenue Elem 1761611 18,000.00 0.00 18,000.00 24,872.83 String Instruments - Elementary 1761711 0.00 0.00 0.00 0.00 String Instruments - Secondary 1761721 10,000.00 0.00 10,000.00 9,916.39 PSAT - Ninth Grade 1761821 50,000.00 0.00 50,000.00 46,878.25 Dual Language <strong>School</strong>s - KES and VES 1761901 5,000.00 0.00 5,000.00 4,964.18 Physical Education - Elementary 1762011 2,500.00 0.00 2,500.00 2,432.09 <strong>2013</strong> Educational <strong>Technology</strong> <strong>Plan</strong> 31/91 <strong>School</strong> <strong>District</strong> of <strong>Osceola</strong> <strong>County</strong> Florida
Description ACCT. 2012-13 2011-12 Total 2011-12 NO. Funding Carryover Actual Physical Education - Secondary 1762021 2,500.00 0.00 2,500.00 1,390.78 Gifted 1762111 25,000.00 0.00 25,000.00 12,337.91 AVID Training - Secondary 1762221 65,000.00 0.00 65,000.00 63,980.80 Social Studies Training - Elementary 1762311 10,000.00 0.00 10,000.00 8,599.94 Social Studies Training - Secondary 1762321 9,500.00 0.00 9,500.00 9,017.31 Gifted Education Training 1762401 8,000.00 0.00 8,000.00 5,627.44 Gifted Education-Secondary 1762421 8,000.00 0.00 8,000.00 5,009.10 Band Uniform Replacement - High <strong>School</strong>s 1762521 40,000.00 0.00 40,000.00 27,673.25 Band & Chorus Dues and Fees 1762601 15,000.00 0.00 15,000.00 13,236.50 All <strong>County</strong> Band & Chorus Fest 1762701 12,000.00 0.00 12,000.00 10,557.68 Fine Arts - Elementary 1762811 2,500.00 0.00 2,500.00 2,245.94 Fine Arts - Secondary 1762821 2,500.00 0.00 2,500.00 22,337.62 Textbook Training - Elementary 1762911 5,000.00 0.00 5,000.00 3,236.29 Textbook Training - Secondary 1762921 0.00 0.00 0.00 2,181.40 Avid Tutors 1763021 2,500.00 0.00 2,500.00 0.00 KidBiz Licenses - MAE 1763111 0.00 0.00 0.00 0.00 ACT Test Materials 1763221 10,000.00 0.00 10,000.00 15,444.00 AVID Summer Institute 1763321 35,000.00 0.00 35,000.00 22,684.40 Common Core for Leaders K-12 1763401 36,000.00 0.00 36,000.00 0.00 State Standards Prof Dev - Elementary 1763411 75,000.00 0.00 75,000.00 0.00 State Standards Prof Dev - Secondary 1763421 100,000.00 0.00 100,000.00 0.00 Translation of <strong>District</strong> Forms 1790001 0.00 0.00 0.00 0.00 Start-up Supplies - New <strong>School</strong>s 1790101 0.00 0.00 0.00 0.00 SAC/<strong>School</strong> Improvement 1790201 0.00 25,249.30 25,249.30 77,453.18 Lesson Study through PLC's 1790301 4,000.00 0.00 4,000.00 0.00 ESOL Summer Monitoring 1790401 26,000.00 0.00 26,000.00 0.00 Total Non-salary Program Allocations 2,512,936.00 625,249.30 3,138,185.30 2,603,951.87 TOTAL APPROPRIATIONS 12,039,064.00 625,249.30 12,664,313.30 11,189,159.54 <strong>2013</strong> Educational <strong>Technology</strong> <strong>Plan</strong> 32/91 <strong>School</strong> <strong>District</strong> of <strong>Osceola</strong> <strong>County</strong> Florida