23.01.2015 Views

2013-2014 Board of Education Proposed Budget Book

2013-2014 Board of Education Proposed Budget Book

2013-2014 Board of Education Proposed Budget Book

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.

SOUTH WINDSOR PUBLIC SCHOOLS<br />

<strong>2013</strong>-<strong>2014</strong> <strong>Board</strong> <strong>of</strong> <strong>Education</strong> <strong>Budget</strong> (PROPOSED)<br />

Instructional Technology<br />

PROGRAM<br />

2011-2012<br />

Actual<br />

2012-<strong>2013</strong><br />

BOE Appropriation<br />

2012-<strong>2013</strong><br />

Revised<br />

<strong>2013</strong>-<strong>2014</strong><br />

BOE <strong>Proposed</strong> <strong>Budget</strong> Increase/Decrease Percentage<br />

Elementary School $83,596 $59,414 $84,476 $57,870 -$1,544 -2.60%<br />

Middle School $101,816 $86,971 $91,298 $20,800 -$66,171 -76.08%<br />

High School $126,727 $90,509 $130,022 $93,619 $3,110 3.44%<br />

Systemwide $206,314 $302,197 $306,229 $446,186 $143,989 47.65%<br />

TOTAL PROGRAM $518,453 $539,091 $612,024 $618,475 $79,384 14.73%<br />

PERSONNEL<br />

2011-2012<br />

Actual<br />

2012-<strong>2013</strong><br />

BOE Appropriation<br />

2012-<strong>2013</strong><br />

Revised<br />

<strong>2013</strong>-<strong>2014</strong><br />

BOE <strong>Proposed</strong> <strong>Budget</strong> Increase/Decrease Percentage<br />

Elementary School N/A N/A N/A N/A N/A N/A<br />

Middle School $125,980 $126,926 $127,862 $129,182 $2,256 1.78%<br />

High School $1,842 $0 $0 $0 $0 0.00%<br />

Systemwide $276,492 $313,928 $326,038 $326,581 $12,654 4.03%<br />

TOTAL PERSONNEL $404,313 $440,854 $453,900 $455,763 $14,910 3.38%<br />

TOTAL BUDGET $922,766 $979,944 $1,065,924 $1,074,239 $94,294 9.62%<br />

Page 35

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

Saved successfully!

Ooh no, something went wrong!