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 />
Science<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 $16,087 $25,120 $22,341 $30,500 $5,380 21.42%<br />
Middle School $15,755 $21,550 $17,781 $20,400 -$1,150 -5.34%<br />
High School $89,812 $65,538 $74,701 $74,064 $8,526 13.01%<br />
Systemwide $3,847 $1,800 $1,800 $1,800 $0 0.00%<br />
TOTAL PROGRAM $125,501 $114,008 $116,623 $126,764 $12,756 11.19%<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 $693,489 $691,722 $686,218 $670,671 -$21,051 -3.04%<br />
High School $1,187,410 $1,228,080 $1,228,321 $1,240,461 $12,381 1.01%<br />
Systemwide $115,494 $117,270 $117,270 $117,270 $0 0.00%<br />
TOTAL PERSONNEL $1,996,393 $2,037,072 $2,031,809 $2,028,402 -$8,670 -0.43%<br />
TOTAL BUDGET $2,121,894 $2,151,080 $2,148,433 $2,155,166 $4,086 0.19%<br />
Page 49