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 />
School Counseling<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 $3,172 $3,200 $3,005 $3,500 $300 9.38%<br />
Middle School $4,232 $7,753 $7,153 $7,753 $0 0.00%<br />
High School $25,126 $26,994 $28,494 $26,694 -$300 -1.11%<br />
Systemwide N/A N/A N/A N/A N/A N/A<br />
TOTAL PROGRAM $32,530 $37,947 $38,652 $37,947 $0 0.00%<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 $353,292 $371,181 $372,237 $383,495 $12,314 3.32%<br />
High School $806,562 $800,579 $804,558 $824,007 $23,429 2.93%<br />
Systemwide N/A N/A N/A N/A N/A N/A<br />
TOTAL PERSONNEL $1,159,854 $1,171,760 $1,176,795 $1,207,502 $35,743 3.05%<br />
TOTAL BUDGET $1,192,385 $1,209,707 $1,215,447 $1,245,449 $35,743 2.95%<br />
Page 68