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 />
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