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 />
Physical <strong>Education</strong><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 $9,133 $11,114 $10,568 $13,269 $2,155 19.39%<br />
Middle School $8,872 $10,870 $10,870 $9,096 -$1,774 -16.32%<br />
High School $10,357 $10,515 $10,415 $9,842 -$673 -6.40%<br />
Systemwide $2,623 $4,950 $4,950 $4,950 $0 0.00%<br />
TOTAL PROGRAM $30,985 $37,449 $36,803 $37,157 -$292 -0.78%<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 $369,358 $392,500 $370,171 $382,014 -$10,486 -2.67%<br />
Middle School $265,208 $274,743 $276,094 $282,258 $7,515 2.74%<br />
High School $195,412 $209,576 $200,016 $189,294 -$20,282 -9.68%<br />
Systemwide $585 $1,440 $1,440 $1,440 $0 0.00%<br />
TOTAL PERSONNEL $830,563 $878,259 $847,721 $855,006 -$23,253 -2.65%<br />
TOTAL BUDGET $861,548 $915,708 $884,524 $892,163 -$23,545 -2.57%<br />
Page 47