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

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 />

Special <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 />

Agency Placement $67,641 $154,225 $105,657 $92,788 -$61,437 -39.84%<br />

<strong>Board</strong> Placement $3,360,509 $3,346,391 $3,840,855 $4,577,993 $1,231,602 36.80%<br />

Extended Year Program $586 $2,700 $1,186 $2,200 -$500 -18.52%<br />

Hearing Impaired $57,509 $101,886 $93,530 $49,986 -$51,900 -50.94%<br />

Preschool Outreach Program $36,377 $40,094 $74,920 $96,903 $56,809 141.69%<br />

Project Worth Program $6,619 $6,619 $6,619 $6,619 $0 0.00%<br />

Special <strong>Education</strong> $192,263 $242,432 $215,490 $228,629 -$13,803 -5.69%<br />

TOTAL PROGRAM $3,721,503 $3,894,346 $4,338,258 $5,055,118 $1,160,771 29.81%<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 />

Extended Year Program $147,472 $203,012 $165,377 $187,184 -$15,829 -7.80%<br />

Homebound Instruction $32,389 $25,000 $25,000 $25,750 $750 3.00%<br />

Preschool Outreach Program $510,936 $550,509 $573,795 $619,254 $68,745 12.49%<br />

Project Worth Program $132,124 $137,975 $134,085 $147,762 $9,787 7.09%<br />

Special <strong>Education</strong> $4,733,270 $4,923,944 $4,968,075 $4,990,456 $66,512 1.35%<br />

Visually Impaired $19,049 $29,006 $35,302 $35,302 $6,296 21.70%<br />

TOTAL PERSONNEL $5,575,240 $5,869,446 $5,901,633 $6,005,707 $136,261 2.32%<br />

TOTAL BUDGET $9,296,743 $9,763,792 $10,239,891 $11,060,825 $1,297,032 13.28%<br />

Page 60

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

Saved successfully!

Ooh no, something went wrong!