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 />
Pupil Services<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 />
Homeless Transportation $11,663 $5,000 $5,000 $5,000 $0 0.00%<br />
Nursing $18,700 $20,185 $18,034 $17,510 -$2,675 -13.25%<br />
Occupational & Physical Therapy $9,988 $10,288 $10,288 $10,596 $308 2.99%<br />
Psychology $160,988 $113,661 $133,353 $120,000 $6,339 5.58%<br />
Pupil Services $21,827 $21,298 $20,235 $23,763 $2,465 11.57%<br />
Social Work $2,336 $2,110 $2,110 $1,969 -$141 -6.68%<br />
TOTAL PROGRAM $225,501 $172,542 $189,020 $178,838 $6,296 3.65%<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 />
Nursing $533,127 $542,051 $516,113 $527,164 -$14,887 -2.75%<br />
Occupational & Physical Therapy $138,027 $152,335 $149,937 $141,389 -$10,946 -7.19%<br />
Psychology $230,517 $290,800 $293,640 $304,441 $13,641 4.69%<br />
Pupil Services $145,438 $144,150 $146,110 $152,356 $8,206 5.69%<br />
Social Work $584,579 $572,825 $601,465 $620,753 $47,928 8.37%<br />
Speech & Language $663,358 $676,188 $676,188 $687,633 $11,445 1.69%<br />
TOTAL PERSONNEL $2,295,046 $2,378,349 $2,383,453 $2,433,736 $55,387 2.33%<br />
TOTAL BUDGET $2,520,547 $2,550,891 $2,572,473 $2,612,574 $61,683 2.42%<br />
Page 62