2013-2014 Board of Education Proposed Budget Book
2013-2014 Board of Education Proposed Budget Book
2013-2014 Board of Education Proposed Budget Book
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
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 />
Literacy<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 $68,727 $109,842 $104,010 $148,086 $38,244 34.82%<br />
Middle School $6,745 $29,391 $30,913 $28,985 -$405 -1.38%<br />
High School $26,744 $45,918 $42,992 $27,430 -$18,488 -40.26%<br />
Systemwide $41,898 $40,426 $50,385 $20,146 -$20,279 -50.16%<br />
TOTAL PROGRAM $144,114 $225,576 $228,301 $224,648 -$929 -0.41%<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 $868,564 $940,534 $961,362 $981,150 $40,617 4.32%<br />
Middle School $1,069,322 $1,102,639 $1,104,688 $1,131,869 $29,230 2.65%<br />
High School $1,263,084 $1,337,758 $1,322,540 $1,354,004 $16,246 1.21%<br />
Systemwide $282,008 $329,298 $334,257 $362,902 $33,604 10.20%<br />
TOTAL PERSONNEL $3,482,978 $3,710,229 $3,722,848 $3,829,925 $119,697 3.23%<br />
TOTAL BUDGET $3,627,092 $3,935,805 $3,951,148 $4,054,573 $118,768 3.02%<br />
Page 40