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 />

Math<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 $59,963 $42,062 $25,187 $123,781 $81,718 194.28%<br />

Middle School $30,859 $15,014 $10,359 $8,497 -$6,517 -43.41%<br />

High School $37,621 $21,032 $24,745 $3,892 -$17,140 -81.50%<br />

Systemwide $32,064 $59,795 $63,316 $4,231 -$55,564 -92.92%<br />

TOTAL PROGRAM $160,507 $137,903 $123,607 $140,400 $2,497 1.81%<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 $0 $106,178 $138,547 $143,254 $37,076 34.92%<br />

Middle School $858,474 $892,452 $861,660 $883,320 -$9,132 -1.02%<br />

High School $1,226,349 $1,318,423 $1,321,092 $1,334,701 $16,278 1.23%<br />

Systemwide $2,625 $117,837 $84,670 $116,337 -$1,500 -1.27%<br />

TOTAL PERSONNEL $2,087,448 $2,434,890 $2,405,969 $2,477,612 $42,722 1.75%<br />

TOTAL BUDGET $2,247,955 $2,572,793 $2,529,576 $2,618,012 $45,219 1.76%<br />

Page 43

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

Saved successfully!

Ooh no, something went wrong!