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 />
Music<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 $30,239 $29,800 $26,247 $26,900 -$2,900 -9.73%<br />
Middle School $36,657 $49,204 $47,352 $48,613 -$591 -1.20%<br />
High School $85,844 $98,201 $88,497 $78,440 -$19,761 -20.12%<br />
Systemwide $50,768 $43,136 $41,883 $38,812 -$4,324 -10.02%<br />
TOTAL PROGRAM $203,508 $220,341 $203,979 $192,765 -$27,576 -12.52%<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 $664,471 $690,562 $693,767 $727,677 $37,115 5.37%<br />
Middle School $442,144 $461,767 $448,854 $454,526 -$7,241 -1.57%<br />
High School $224,154 $283,135 $283,135 $291,292 $8,157 2.88%<br />
Systemwide $3,651 $53,944 $54,124 $55,753 $1,809 3.35%<br />
TOTAL PERSONNEL $1,334,420 $1,489,408 $1,479,880 $1,529,248 $39,840 2.67%<br />
TOTAL BUDGET $1,537,928 $1,709,749 $1,683,859 $1,722,013 $12,264 0.72%<br />
Page 45