Canton, Massachusetts · Saved source text
FY 15 School Dept Requests
Saved text from 16 source pages. Transcription and OCR may contain errors; verify figures and wording against the original. Retrieved 2026-10-15.
Source page 1
Preliminary FY 15 CPS Operating Budget 1/16/2014 vote of SC FY 14 Operating Budget $33,320,505 Increase in Budget Supplement $26,975 Increase in Salaries $25,180 Decrease in unused lane changes ($51,906) Sub Total $33,320,754 A. Contract Obligations Collective Bargaining Units $490,168 Steps & Lanes $442,685 Extra Day in Fiscal Year $7,833 Personal Service Contracts $59,065 Total Contract Obligations $999,751 line 175 column J Subtotal + Contractual Obligations $34,320,505 B. Mandatory Enhancements ELL Teacher $58,143 .5 FTE Grade 1 @ JFK $29,072 1.0 FTE Grade 1 @ Luce $58,143 1.0 FTE SPED Teacher @ CHS $58,143 1.0 FTE SPED Teacher @ GMS $58,143 Maintenance/Supplies Copiers $25,000 Software Renewals Existing $33,830 Software Renewals-Rubicon $3,250 Software Renewals-Baseline $16,761 Grounds Improvement-Fibar $8,358 Total Mandatory Enhancements $348,843
Source page 2
C. Needs Based Enhancements CHS (.6) English Teacher $34,886 (.8) Math teacher $46,514 (.2) Social Studies $11,629 (.2 ) For.Lang. Mandarin Teacher $11,629 (.2 ) ASL Teacher (american sign) $11,629 (.2) French Teacher $11,629 (.4) STEAM Teacher $23,257 (.3) Performing Arts Teacher $17,443 (.2) Wellness Teacher $11,629 (.2) Guidance $11,629 For. Language textbooks $15,941 Stud. Activity-Boomerang funding $4,000 Stud. Activity-Late Bus (2 Days) (with GMS) $11,700 Stud. Activity-Graduation exp. $3,500 Increase to after day tutoring $3,000 Foreign Language Lab replacement of equipment $4,295 Foreign Language Lab software renewal $4,704 Science &Technology document cameras $1,672 Science &Technology lab balances $1,395 Science &Technology textbooks $8,860 Math textbooks- Economics $3,794 World History textbooks $24,694 GMS (.4) Science teacher $23,257 (.4) ELA teacher $23,257 (.4) Wellness Teacher $23,257 (.4) Art Teacher $23,257 (.4) Computer Teacher $23,257 (.6) Dean of Students $33,000 After School supervision $6,216 Audio Visual maintenance $4,000 Student activities $1,800 Elementary Hansen-Audio Visual maintenance $2,385 Luce-Audio Visual maintenance $2,930 JFK_Audio Visual maintenance $2,315 Hansen- School (.2) Psychologist $11,629
Source page 3
Rodman Instructional supplies-NAEYC $3,000 Morning Bus supervison $4,528 Special Education (1.0) Hansen Special Education Teacher-grade 1 $58,143 (1.0) Luce Special Education Teacher-grade 1 $58,143 (1.0) JFK Special Education Teacher-grade 1 $58,143 (1.0) Social Worker $58,143 (1.0) SLPA- HS $33,465 (1.0) BCBA- district wide $49,482 Miscellaneous MASC Membership $1,301 GMS Guidance Dir $1,500 Increase PPE-Instructional Supplies to Level Service $80,133 Increase PPE-Principal's Office supplies to LS $5,886 Increase PPE-Library supplies to LS $16,961 Maintenance Vehicle $39,542 Total of Needs Based Enhancements $928,359 Total of all Enhancements $1,277,202 line 176 column J
Source page 4
FY 15 BUDGET REQUESTS
(2300) CONTRACT OBLIGATIONS
FY 15
FY 2014 ESTIMATED
BASE INCREASE
PERSONAL SERVICE CONTRACT
(1200) CENTRAL OFFICE SALARIES $554,175 $11,084
(2100) SUPERVISORY SALARIES $191,988 $3,840
(2200) PRINCIPALS $866,485 $17,330
(2250)/(4400) SCHOOL TECHNOLOGY $410,366 $8,207
(2320) SPED BCBA $149,818 $2,996
(2700) DIR. GUIDANCE $95,232 $1,905
(2800) TEAM CHAIRS $410,773 $8,215
(32000) SCHOOL PHYSICIAN $8,963 $179
(3200) NURSE LEADER/XTRADAYS $89,453 $1,789
(3510) ATHLETIC DIRECTOR $82,946 $1,659
(4000) FAC.DIR. MAINT/CUSTODIANS $93,033 $1,861
SUB TOTAL $59,065
COLLECTIVE BARGAINING UNITS
SECRETARIES UNIT $741,760 $14,835
TEACHING BASE (2300, 2500, 2700, 2800) $19,649,877 $392,998
TEACHING LONGEVITY (2300, 2500, 2700, 2800) $144,900 $0
TEACHING STIPENDS (2300, 2500, 2700, 2800) $173,804 $3,476
ED. ASSTS./SCHOOL AIDES (2300) $1,264,899 $25,298
(2320) SPED TUTORS $527,778 $10,556
(3200) NURSES $486,723 $9,734
(3510) ATH STIPENDS- COACHES $298,948 $5,979
(3510) ATH-OTHER SALARIES $76,293 $1,526
(3520) STIPENDS- EXTRACURR. ACTIVITIES $151,807 $3,036
(4000) CUSTODIANS/MAINTENANCE $1,136,491 $22,730
NON TEACHING LONGEVITY $49,385 $0
NON TEACHING DIFFERENTIALS $76,287 $0
SUB TOTAL $490,168
TOTAL BASE FY 2015 $27,732,184
LANE CHANGE REQUESTS-TEACHERS $97,324
LONGEVITY INCREASES-TEACHERS $13,450
STEP RAISES-TEACHERS $298,606 $304,578
STEP RAISES-OT/PT $10,137 $10,340
STEP RAISES-SECRETARIES $3,099 $3,161
STEP RAISES-CUSTODIANS/MAINTENANCE $13,561 $13,832
TOTAL LONGEVITY, STEP AND LANE CHANGES $442,685
(1) EXTRA DAY IN FISCAL YEAR (260 day employees) $7,833
TOTAL CONTRACT OBLIGATIONS $999,751
(line 175, column K)
SUMMARY:
Teaching $818,450
All Other $167,851
Teaching Longevity $13,450
$999,751
1/17/2014
F:\fy 15 budget\fy 15 contract obligations.xlsSource page 5
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
1 SUMMARY SHEET FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
2 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
3 (1000) ADMINISTRATION
4 Salaries $497,252 $655,560 $656,443 $672,485 $695,818 $695,818 ($3,204) $699,022 $3,204
5 Expenses $147,104 $160,060 $213,736 $165,266 $125,830 $125,830 $0 $125,830 $0
6 Total Administration $644,356 $815,620 $870,179 $837,751 $821,648 $821,648 ($3,204) $824,852 $3,204
7
8 (2000) INSTRUCTION
9 Salaries $15,798,478 $21,942,842 $22,089,009 $22,898,200 $24,459,656 $24,459,656 ($2,007,550) $26,467,206 $2,007,550
10 Expenses $877,136 $1,220,368 $1,033,821 $1,119,283 $910,922 $910,922 $0 $910,922 $0
11 Total Instruction $16,675,614 $23,163,210 $23,122,830 $24,017,483 $25,370,578 $25,370,578 ($2,007,550) $27,378,128 $2,007,550
12
13 (3000) OTHER SCHOOL SERVICES
14 Salaries $653,003 $1,019,910 $1,041,180 $1,093,208 $1,183,057 $1,183,057 $0 $1,183,057 $0
15 Expenses $1,007,050 $1,829,938 $1,633,731 $1,821,674 $1,602,313 $1,602,313 $0 $1,602,313 $0
16 Total O. S. S. $1,660,053 $2,849,848 $2,674,911 $2,914,882 $2,785,370 $2,785,370 $0 $2,785,370 $0
17
18 (4000) OPERATION/MAINT. SCH. PLANT
19 Salaries $1,093,879 $1,329,983 $1,360,110 $1,377,255 $1,419,593 $1,419,593 ($875) $1,420,468 $875
20 Expenses $832,891 $1,321,157 $1,148,253 $1,227,793 $1,344,865 $1,344,865 $0 $1,344,865 $0
21 Total O. M. S. P. $1,926,770 $2,651,140 $2,508,363 $2,605,048 $2,764,458 $2,764,458 ($875) $2,765,333 $875
22
23 (5500) FIXED CHARGES-CROSSING GUARDS $0 $0 $0 $0 $0 $0 $0 $0 $0
24 (7000) ACQUISITION OF FIXED ASSETS $0 $0 $48,490 $68,240 $150,470 $150,470 $0 $150,470 $0
25 (9000) OUT OF DISTRICT TUITIONS $1,665,330 $2,883,849 $2,752,982 $3,409,391 $3,038,609 $3,038,609 $0 $3,038,609 $0
26
27 SUB TOTAL OPERATING BUDGET $22,572,123 $32,363,667 $31,977,755 $33,852,795 $34,931,133 $34,931,133 ($2,011,629) $36,942,762 $2,011,629
28
29 SUMMARY-SUB TOTAL SALARIES $18,042,612 $24,948,295 $25,146,742 $26,041,148 $27,758,124 $27,758,124 ($2,011,629) $29,769,753 $2,011,629
30 SUMMARY-SUB TOTAL EXPENSES $4,529,511 $7,415,372 $6,831,013 $7,811,647 $7,173,009 $7,173,009 $0 $7,173,009 $0
31 $22,572,123 $32,363,667 $31,977,755 $33,852,795 $34,931,133 $34,931,133 ($2,011,629) $36,942,762 $2,011,629
32 LESS: REVENUE OFFSETS-revolving accts
33 CAFETERIA $35,000 $0 $0 $0 $0 $0 $0 $0 $0
34 LOST BOOKS $0 $0 $0 $0 $0 $0 $0 $0 $0
35 DONATIONS $0 $0 $0 $0 $0 $0 $0 $0 $0
36 STUDENT PARKING $0 $25,000 $29,000 $29,000 $29,000 $29,000 $0 $29,000 $0
37 EXTRACURRICULAR $0 $0 $0 $7,160 $20,000 $20,000 $0 $20,000 $0
38 ATHLETICS $65,478 $132,406 $190,173 $187,019 $204,165 $204,165 $0 $204,165 $0
39 BUILDING RENTAL $27,753 $65,180 $96,349 $153,496 $137,947 $137,947 $0 $137,947 $0
40 TRANSPORTATION $78,039 $90,000 $168,000 $201,488 $213,617 $213,617 $0 $213,617 $0
41 KINDERGARTEN $0 $355,868 $353,548 $406,716 $400,946 $400,946 $0 $400,946 $0
42 NON RESIDENT TUITIONS $0 $341,155 $42,481 $26,817 $44,740 $44,740 $0 $44,740 $0
43 CIRCUIT BREAKER $0 $382,001 $397,068 $755,673 $492,000 $492,000 $0 $492,000 $0
44 ARRA FUNDS/JOBS BILL $0 $411,343 $235,517 $0 $0 $0 $0 $0 $0
45 PRESCHOOL $30,000 $58,400 $74,641 $73,930 $68,213 $68,213 $0 $68,213 $0
46 TOTAL REVENUE OFFSETS $236,270 $1,861,353 $1,586,777 $1,841,299 $1,610,628 $1,610,628 $0 $1,610,628 $0
47
48 TOTAL- OPERATING BUDGET $22,335,853 $30,502,314 $30,390,978 $32,011,496 $33,320,505 $33,320,505 ($2,011,629) $35,332,134 $2,011,629 6.04%
49 UNALLOCATED EXP. $0 $0 $0
50 GRAND TOTAL- OPERATING BUDGET $22,335,853 $30,502,314 $30,390,978 $32,011,496 $33,320,505 $33,320,505 ($2,011,629) $35,332,134 $2,011,629 6.04%
51
52 (bold face numbers denote revenue offsets) FY 2015 Finance Director Preliminary Target = $34,320,505
Page 1 1/17/2014Source page 6
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
53
54 ADMINISTRATION (1000) FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
55 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
56 (1100) SCHOOL COMMITTEE
57
58 School Committee Expense
59 Clerical-CSC recorder $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $0 $1,800 $0
60 Contracted services-legal $53,433 $69,055 $94,467 $60,983 $46,759 $46,759 $0 $46,759 $0
61 Contracted services-special education legal $9,177 $25,040 $55,567 $46,835 $10,000 $10,000 $0 $10,000 $0
62 Other-Misc supplies $498 $30 $0 $272 $500 $500 $0 $500 $0
63 Other- professional services $0 $5,000 $5,000 $5,000 $5,000 $5,000 $0 $5,000 $0
64 Other- Membership/ dues $4,899 $3,500 $3,500 $3,900 $4,380 $4,380 $0 $4,380 $0
65 Other-Supt. Search $0 $0 $0 $0 $0 $0 $0 $0 $0
66 Total (1100) School Committee $69,807 $104,425 $160,334 $118,790 $68,439 $68,439 $0 $68,439 $0
67
68 (1200) CENTRAL OFFICE
69
70 (1200) Sal. C.O.
71 Professional salaries $312,191 $410,603 $408,463 $417,213 $435,806 $435,806 $0 $435,806 $0
72 Clerical salaries $183,261 $243,157 $246,180 $253,472 $258,212 $258,212 ($3,204) $261,416 $3,204
73 Sub Total Salaries $495,452 $653,760 $654,643 $670,685 $694,018 $694,018 ($3,204) $697,222 $3,204
74
75 (1200) C. O. Expenses
76 Contracted services-copier maint. $1,247 $3,558 $3,559 $4,863 $3,800 $3,800 $0 $3,800 $0
77 Contracted services-software support $0 $11,405 $7,507 $6,600 $11,409 $11,409 $0 $11,409 $0
78 Office supplies $11,012 $2,004 $2,745 $3,444 $1,800 $1,800 $0 $1,800 $0
79 Computer supplies $1,459 $1,782 $2,345 $1,652 $1,500 $1,500 $0 $1,500 $0
80 Other- Membership/dues $5,852 $5,999 $6,393 $5,886 $4,799 $4,799 $0 $4,799 $0
81 Other- General supplies $6,152 $1,370 $988 $2,530 $1,233 $1,233 $0 $1,233 $0
82 Other- Stationary/postage $15,288 $15,588 $18,630 $13,894 $9,650 $9,650 $0 $9,650 $0
83 Other- Interschool travel $6,700 $0 $0 $0 $0 $0 $0 $0 $0
84 Other- Adv./ Bids $31,387 $15,729 $13,035 $9,407 $25,000 $25,000 $0 $25,000 $0
85 Sub Total Expenses $79,097 $57,435 $55,202 $48,276 $59,191 $59,191 $0 $59,191 $0
86
87 Total (1200) C.O. Administration $574,549 $711,195 $709,845 $718,961 $753,209 $753,209 ($3,204) $756,413 $3,204
88
Page 2 1/17/2014Source page 7
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
89 INSTRUCTION (2000) FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
90 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
91 (2100) Supervision
92 Professional salaries-Student Services $86,004 $156,801 $126,481 $128,540 $131,550 $131,550 $0 $131,550 $0
93 Professional salaries-Instruction $363,105 $266,216 $277,394 $284,132 $295,277 $295,277 $4,428 $290,849 ($4,428)
94 Clerical salaries-SPED/Sub. Coor. $47,925 $61,324 $42,855 $43,941 $61,938 $61,938 $0 $61,938 $0
95 Sub Total Salaries $497,034 $484,341 $446,730 $456,613 $488,765 $488,765 $4,428 $484,337 ($4,428)
96
97 Office supplies-SPED $4,531 $1,013 $866 $764 $1,592 $1,592 $0 $1,592 $0
98 Sped systemwide instruc. supplies $11,589 $999 $13,188 $16,604 $1,000 $1,000 $0 $1,000 $0
99 Contracted services-Software support $1,395 $628 $0 $0 $1,070 $1,070 $0 $1,070 $0
100 Contracted services-Copier maint. $7,578 $5,932 $5,932 $6,445 $5,378 $5,378 $0 $5,378 $0
101 Other- Membership/dues $520 $100 $225 $1,350 $745 $745 $0 $745 $0
102 Other-Travel $1,100 $0 $0 $0 $0 $0 $0 $0 $0
103 Sub Total expenses $26,713 $8,672 $20,211 $25,163 $9,785 $9,785 $0 $9,785 $0
104
105 Total (2100) Supervision $523,747 $493,013 $466,941 $481,776 $498,550 $498,550 $4,428 $494,122 ($4,428)
106
107 (2200) Principal's Office
108 Professional salaries-Principal/Asst. Principal $613,825 $726,851 $736,280 $742,471 $874,185 $874,185 $0 $874,185 $0
109 Clerical salaries $266,872 $395,317 $396,499 $396,963 $417,940 $417,940 ($276) $418,216 $276
110 Clerical Sub/SLBB/Retire/LOA/LTI $13,726 $8,816 $3,157 $18,967 $2,000 $2,000 $0 $2,000 $0
111 Sub Total Salaries $894,423 $1,130,984 $1,135,936 $1,158,401 $1,294,125 $1,294,125 ($276) $1,294,401 $276
112 Office supplies- High School $2,002 $4,367 $3,035 $3,501 $4,306 $4,306 $0 $4,306 $0
113 Office supplies- GMS $1,265 $4,023 $4,430 $4,161 $4,069 $4,069 $0 $4,069 $0
114 Office supplies- Hansen $3,003 $2,307 $2,149 $1,338 $2,447 $2,447 $0 $2,447 $0
115 Office supplies- Luce $4,267 $3,377 $2,253 $2,813 $3,843 $3,843 $0 $3,843 $0
116 Office supplies- JFK $2,560 $2,085 $677 $1,995 $2,097 $2,097 $0 $2,097 $0
117 $13,097 $16,159 $12,544 $13,808 $16,762 $16,762 $0 $16,762 $0
118 Other- Membership/dues HS $3,205 $4,666 $6,962 $26,349 $5,530 $5,530 $0 $5,530 $0
119 Other- Membership/dues GMS $1,248 $1,321 $933 $1,309 $1,500 $1,500 $0 $1,500 $0
120 Other- Membership/dues Hansen $450 $510 $530 $530 $450 $450 $0 $450 $0
121 Other- Membership/dues Luce $0 $510 $530 $619 $450 $450 $0 $450 $0
122 Other- Membership/dues JFK $450 $510 $530 $530 $450 $450 $0 $450 $0
123 $5,353 $7,517 $9,485 $29,337 $8,380 $8,380 $0 $8,380 $0
124 Other- Conference/travel HS $240 $0 $0 $0 $0 $0 $0 $0 $0
125 Other- Conference/travel GMS $240 $0 $0 $0 $0 $0 $0 $0 $0
126 Other- Conference/travel Hansen $240 $0 $0 $0 $0 $0 $0 $0 $0
127 Other- Conference/travel Luce $240 $0 $0 $0 $0 $0 $0 $0 $0
128 Other- Conference/travel JFK $240 $0 $0 $0 $0 $0 $0 $0 $0
129 $1,200 $0 $0 $0 $0 $0 $0 $0 $0
130 Sub Total Expenses $19,650 $23,676 $22,029 $43,145 $25,142 $25,142 $0 $25,142 $0
131
132 Total (2200) Principal's Office $914,073 $1,154,660 $1,157,965 $1,201,546 $1,319,267 $1,319,267 ($276) $1,319,543 $276
133
134
Page 3 1/17/2014Source page 8
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
135 FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
136 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
137 (2220) School Curriculum Leadership
138 Professional salaries-School Curr. Leadership $68,894 $69,227 $69,697 $72,321 $72,493 $72,493 $0 $72,493 $0
139 Total (2220)School Curriculum Leadeship $68,894 $69,227 $69,697 $72,321 $72,493 $72,493 $0 $72,493 $0
140
141 (2250) School Building Technology
142 Professional salaries-School Technology $230,408 $234,438 $254,581 $265,034 $333,687 $333,687 $0 $333,687 $0
143 Total (2250) School Building Technology $230,408 $234,438 $254,581 $265,034 $333,687 $333,687 $0 $333,687 $0
144
145 (2300) Classroom Personnel
146 H.S.-Professional salary teachers $3,156,813 $3,952,862 $3,874,492 $3,825,921 $4,086,072 $4,086,072 $33,527 $4,052,545 ($33,527)
147 G.M.S.-Professional salary teachers $2,798,909 $3,428,530 $3,350,544 $3,484,129 $3,642,632 $3,642,632 $11,035 $3,631,597 ($11,035)
148 Hansen-Professional salary teachers $1,468,847 $2,276,035 $2,204,164 $2,216,675 $2,385,893 $2,385,893 $104 $2,385,789 ($104)
149 Luce-Professional salary teachers $1,708,952 $2,240,922 $2,259,479 $2,265,739 $2,323,694 $2,323,694 $0 $2,323,694 $0
150 Kennedy-Professional salary teachers $1,324,179 $1,619,018 $1,679,389 $1,994,136 $2,029,709 $2,029,709 $591 $2,029,118 ($591)
151 Substitutes' salary teachers $341,950 $397,544 $439,504 $357,738 $269,000 $269,000 $0 $269,000 $0
152 Retirement salary/contract teachers $282,419 $114,000 $41,640 $40,568 $10,000 $10,000 $0 $10,000 $0
153 Recess Aides salaries/bus monitors $40,458 $48,644 $48,961 $49,542 $54,364 $54,364 ($150) $54,514 $150
154 Sub Total Regular Ed. Salaries $11,122,527 $14,077,555 $13,898,173 $14,234,448 $14,801,364 $14,801,364 $45,107 $14,756,257 ($45,107)
155
156 H.S.-Professional salary teachers $223,160 $258,476 $284,079 $397,987 $486,196 $486,196 $0 $486,196 $0
157 G.M.S.-Professional salary teachers $359,378 $600,218 $634,795 $652,103 $734,753 $734,753 $2,221 $732,532 ($2,221)
158 Hansen-Professional salary teachers $253,418 $247,532 $320,797 $327,169 $442,536 $442,536 $0 $442,536 $0
159 Luce-Professional salary teachers $282,149 $452,099 $494,715 $514,356 $515,346 $515,346 $0 $515,346 $0
160 SPED-Professional salary ASD specialist teachers $0 $381,234 $352,047 $428,834 $361,527 $361,527 $0 $361,527 $0
161 Luce-Professional salary reading specialist teach. $0 $54,077 $56,547 $60,209 $62,988 $62,988 $0 $62,988 $0
162 Rodman-Professional salary teachers $0 $248,074 $208,702 $246,867 $405,402 $405,402 ($1,484) $406,886 $1,484
163 Kennedy-Professional salary teachers $270,185 $186,402 $309,648 $310,645 $421,927 $421,927 $0 $421,927 $0
164 SPED OT/PT therapeutic services $89,239 $377,061 $369,413 $316,136 $363,731 $363,731 $0 $363,731 $0
165 SPED ASD therapeutic services $0 $630,900 $502,106 $569,419 $600,687 $600,687 ($16,001) $616,688 $16,001
166 SPED ASD aides salaries $0 $187,637 $142,320 $152,390 $115,274 $115,274 ($750) $116,024 $750
167 SPED aides salaries $198,778 $571,845 $835,721 $864,930 $638,495 $638,495 ($2,340) $640,835 $2,340
168 Sub Total SPED Salaries $1,676,307 $4,195,555 $4,510,890 $4,841,045 $5,148,862 $5,148,862 ($18,354) $5,167,216 $18,354
169
170 H.S. Library- Professional Salary $58,472 $78,662 $82,917 $84,958 $86,633 $86,633 $0 $86,633 $0
171 Galvin Library- Professional Salary $44,115 $55,487 $57,861 $60,014 $63,108 $63,108 $0 $63,108 $0
172 Other Salaries- Library Aides $92,348 $126,833 $134,785 $122,348 $126,750 $126,750 ($100) $126,850 $100
173 Sub Total Library Salaries $194,935 $260,982 $275,563 $267,320 $276,491 $276,491 ($100) $276,591 $100
174
175 Contracts $0 $0 $0 $0 $0 $0 ($999,751) $999,751 $999,751 see attached
176 Budget Supplement $0 $0 $0 $0 $238,598 $238,598 ($1,038,604) $1,277,202 $1,038,604 see attached
177
178 Total (2300) Classroom Salaries $12,993,769 $18,534,092 $18,684,626 $19,342,813 $20,465,315 $20,465,315 ($2,011,702) $22,477,017 $2,011,702
179
180 Reg. Ed. tutoring expense $37,708 $101,112 $97,431 $115,305 $128,058 $128,058 $0 $128,058 $0
181 SPED tutor expenses $23,680 $152,339 $113,435 $110,370 $81,984 $81,984 $0 $81,984 $0
182 Total (2300) Classroom Expenses $61,388 $253,451 $210,866 $225,675 $210,042 $210,042 $0 $210,042 $0
Page 4 1/17/2014Source page 9
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
183 FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
184 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
185
186 (2350) Professional Development
187 Technology Integration Salaries $0 $0 $0 $0 $0 $0 $0 $0 $0
188 Substitutes' salaries $0 $32,360 $29,337 $24,301 $25,000 $25,000 $0 $25,000 $0
189 Math Lead/Mentoring Salaries $0 $17,072 $10,934 $16,584 $16,663 $16,663 $0 $16,663 $0
190 Professional Interschool Travel expenses $643 $2,927 $2,999 $3,379 $2,040 $2,040 $0 $2,040 $0
191 Innovative Curriculum Institute $0 $39,000 $63,000 $0 $0 $0 $0 $0 $0
192 Course Reimbursement expenses $0 $100,199 $89,479 $103,059 $100,000 $100,000 $0 $100,000 $0
193 In Service expenses $226,262 $109,338 $77,304 $81,176 $55,184 $55,184 $0 $55,184 $0
194 Total (2350) Staff/Curr. Development $226,905 $300,896 $273,053 $228,499 $198,887 $198,887 $0 $198,887 $0
195
196 (2410) Textbook Program
197 High School $0 $0 $0 $0 $0 $0 $0 $0 $0
198 Galvin $0 $0 $0 $0 $0 $0 $0 $0 $0
199 Hansen $0 $0 $0 $0 $0 $0 $0 $0 $0
200 Luce $0 $0 $0 $0 $0 $0 $0 $0 $0
201 Kennedy $0 $0 $0 $0 $0 $0 $0 $0 $0
202 Systemwide $34,898 $68,506 $51,323 $11,587 $15,000 $15,000 $0 $15,000 $0
203 Total (2400) Textbooks $34,898 $68,506 $51,323 $11,587 $15,000 $15,000 $0 $15,000 $0
204
205 (2415) Library Materials
206 Systemwide Books & Periodicals $0 $0 $0 $0 $0 $0 $0 $0 $0
207 High School Books & Periodicals $7,736 $4,455 $3,883 $3,997 $4,005 $4,005 $0 $4,005 $0
208 GMS Books & Periodicals $5,955 $2,566 $2,266 $1,544 $2,306 $2,306 $0 $2,306 $0
209 Hansen Books & Periodicals $0 $830 $973 $795 $984 $984 $0 $984 $0
210 Luce Books & Periodicals $2,682 $1,322 $1,235 $1,215 $1,248 $1,248 $0 $1,248 $0
211 Kennedy Books & Periodicals $1,852 $769 $821 $845 $843 $843 $0 $843 $0
212 Total (2415) Library Materials $18,225 $9,942 $9,178 $8,396 $9,386 $9,386 $0 $9,386 $0
213
214 (2420) Instructional Equipment
215 Maintenance of Instruc. Equipment-HS $24,656 $19,478 $36,211 $28,018 $25,419 $25,419 $0 $25,419 $0
216 Maintenance of Instruc. Equipment-GMS $21,161 $20,950 $21,988 $23,546 $20,950 $20,950 $0 $20,950 $0
217 Maintenance of Instruc. Equipment-Hansen $10,857 $11,900 $12,260 $14,496 $11,900 $11,900 $0 $11,900 $0
218 Maintenance of Instruc. Equipment-Luce $13,850 $9,028 $9,189 $11,213 $8,616 $8,616 $0 $8,616 $0
219 Maintenance of Instruc. Equipment-Kenn. $10,313 $10,900 $11,497 $13,496 $10,900 $10,900 $0 $10,900 $0
220 Maintenance of Instruc. Equipment-Systemwide $0 $0 $0 $0 $0 $0 $0 $0 $0
221 Sub Total Maintenance of Inst. Equipment $80,837 $72,256 $91,145 $90,769 $77,785 $77,785 $0 $77,785 $0
222
223 Acquisition of Instruc. Equipment- H.S. $0 $0 $0 $0 $0 $0 $0 $0 $0
224 Acquisition of Instruc. Equipment- Galvin $0 $0 $0 $0 $0 $0 $0 $0 $0
225 Acquisition of Instruc. Equipment- Hansen $0 $0 $0 $0 $0 $0 $0 $0 $0
226 Acquisition of Instruc. Equipment- Luce $0 $0 $0 $0 $0 $0 $0 $0 $0
227 Acquisition of Instruc. Equipment- Kennedy $0 $0 $0 $0 $0 $0 $0 $0 $0
228 Acquisition of Instruc. Equipment- Systemwide $0 $0 $0 $0 $0 $0 $0 $0 $0
229 Sub Total Acquisition of Inst. Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0
230
231 Total (2420) Instructional Equipment $80,837 $72,256 $91,145 $90,769 $77,785 $77,785 $0 $77,785 $0
Page 5 1/17/2014Source page 10
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
232 FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
233 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
234
235 (2430) Supplies & Materials
236 High School $63,102 $63,742 $60,775 $49,807 $52,472 $52,472 $0 $52,472 $0
237 Galvin $56,759 $52,971 $46,331 $44,099 $45,405 $45,405 $0 $45,405 $0
238 Hansen $34,928 $31,525 $25,693 $25,501 $25,604 $25,604 $0 $25,604 $0
239 Luce $57,554 $34,679 $25,542 $32,090 $32,503 $32,503 $0 $32,503 $0
240 Kennedy $31,608 $27,007 $15,281 $21,803 $21,972 $21,972 $0 $21,972 $0
241 Pace $2,398 $1,567 $1,410 $2,240 $1,410 $1,410 $0 $1,410 $0
242 Rodman Early Childhood $0 $6,721 $14,928 $5,534 $4,830 $4,830 $0 $4,830 $0
243 Systemwide Elementary $0 $34,662 $36,706 $61,967 $0 $0 $0 $0 $0
244 Elementary Systemwide Music $1,142 $5,652 $5,026 $4,754 $5,135 $5,135 $0 $5,135 $0
245 Elementary Systemwide Art $2,444 $6,199 $6,239 $6,487 $6,386 $6,386 $0 $6,386 $0
246 Elementary Systemwide Wellness (PE, Health) $2,602 $2,528 $2,125 $2,252 $2,241 $2,241 $0 $2,241 $0
247 Elementary Systemwide FLES $1,460 $0 $0 $0 $0 $0 $0 $0 $0
248 Total (2430) Supplies & Materials $253,997 $267,253 $240,056 $256,534 $197,958 $197,958 $0 $197,958 $0
249
250 (2451) Instructional Technology
251 Instructional Supplies & Equipment HS $12,150 $5,870 $9,264 $5,208 $5,283 $5,283 $0 $5,283 $0
252 Instructional Supplies & Equipment GMS $11,028 $5,870 $5,276 $5,231 $5,283 $5,283 $0 $5,283 $0
253 Instructional Supplies & Equipment Hansen $5,408 $2,590 $2,416 $2,315 $2,331 $2,331 $0 $2,331 $0
254 Instructional Supplies & Equipment Luce $3,886 $2,697 $2,388 $2,414 $2,427 $2,427 $0 $2,427 $0
255 Instructional Supplies & Equipment JFK $4,291 $2,485 $2,183 $2,223 $2,237 $2,237 $0 $2,237 $0
256 Systemwide Supplies & Equipment $21,653 $158,093 $40,408 $161,558 $99,645 $99,645 $0 $99,645 $0
257 Sub Total Supplies & Equipment $58,416 $177,605 $61,935 $178,949 $117,206 $117,206 $0 $117,206 $0
258
259 Sys. Cont. Services-Maint. Equip. $22,306 $40,743 $17,946 $23,440 $6,490 $6,490 $0 $6,490 $0
260 Other- Internet Service Provider/Security $6,776 $7,522 $7,391 $6,138 $8,400 $8,400 $0 $8,400 $0
261 Other- Staff Development-Dir. $0 $0 $0 $0 $0 $0 $0 $0 $0
262 Other- Member/Dues $0 $0 $0 $0 $0 $0 $0 $0 $0
263 Total (2451) Instructional Technology $87,498 $225,870 $87,272 $208,527 $132,096 $132,096 $0 $132,096 $0
264
265 (2453) Media Technology
266 Systemwide supplies & materials $2,574 $2,216 $0 $1,943 $2,160 $2,160 $0 $2,160 $0
267 HS supplies & materials $0 $0 $0 $0 $0 $0 $0 $0 $0
268 GMS supplies & materials $0 $0 $0 $0 $0 $0 $0 $0 $0
269 Hansen supplies & materials $0 $0 $0 $0 $0 $0 $0 $0 $0
270 Luce supplies & materials $0 $0 $0 $0 $0 $0 $0 $0 $0
271 Kennedy supplies & materials $0 $0 $0 $0 $0 $0 $0 $0 $0
272 Total (2453) Media Technology $2,574 $2,216 $0 $1,943 $2,160 $2,160 $0 $2,160 $0
273
274
Page 6 1/17/2014Source page 11
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
275 FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
276 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
277 (2700) Counseling Services
278 Director of Guidance Salary $79,833 $91,534 $91,534 $93,365 $95,232 $95,232 $0 $95,232 $0
279 High School Professional Salaries $247,658 $440,335 $446,576 $507,570 $526,827 $526,827 $0 $526,827 $0
280 GMS Professional Salaries $217,179 $172,609 $175,489 $140,158 $147,177 $147,177 $0 $147,177 $0
281 Hansen Professional Salaries $71,662 $0 $0 $0 $0 $0 $0 $0 $0
282 Luce Professional salaries $54,423 $0 $0 $0 $0 $0 $0 $0 $0
283 Kennedy Professional Salaries $68,149 $0 $0 $0 $0 $0 $0 $0 $0
284 High School Clerical Salaries $42,873 $61,266 $48,285 $51,953 $56,283 $56,283 $0 $56,283 $0
285 GMS Clerical Salaries $25,315 $40,023 $39,899 $40,185 $40,683 $40,683 $0 $40,683 $0
286 Sub Total Salaries $807,092 $805,767 $801,783 $833,231 $866,202 $866,202 $0 $866,202 $0
287
288 HS Counseling Supplies & Materials $4,393 $3,966 $2,851 $3,423 $3,904 $3,904 $0 $3,904 $0
289 GMS Counseling Supplies & Materials $150 $0 $0 $205 $200 $200 $0 $200 $0
290 Hansen Counseling Supplies & Materials $0 $0 $0 $0 $0 $0 $0 $0 $0
291 Luce Counseling Supplies & Materials $0 $0 $0 $0 $0 $0 $0 $0 $0
292 Kennedy Counseling Supplies & Materials $0 $0 $0 $0 $0 $0 $0 $0 $0
293 Sub Total Counseling Sup/Materials $4,543 $3,966 $2,851 $3,628 $4,104 $4,104 $0 $4,104 $0
294
295 Testing $1,917 $282 $198 $56 $800 $800 $0 $800 $0
296
297 Total (2700) Guidance Services $813,552 $810,015 $804,832 $836,915 $871,106 $871,106 $0 $871,106 $0
298
299 (2800) Psychological Services
300 Systemwide Professional Salaries $61,041 $0 $0 $0 $0 $0 $0 $0
301 HS Professional Salaries $36,587 $70,448 $134,990 $157,875 $159,853 $159,853 $0 $159,853 $0
302 GMS Professional Salaries $36,588 $71,215 $73,589 $150,958 $155,576 $155,576 $0 $155,576 $0
303 Hansen Professional Salaries $51,006 $79,636 $7,564 $7,948 $122,655 $122,655 $0 $122,655 $0
304 Luce Professional Salaries $69,109 $253,883 $206,803 $179,020 $192,015 $192,015 $0 $192,015 $0
305 Rodman Professional Salaries $0 $73,000 $73,000 $76,055 $146,533 $146,533 $0 $146,533 $0
306 Kennedy Professional Salaries $52,527 $86,379 $159,439 $157,046 $120,774 $120,774 $0 $120,774 $0
307 Sub Total Salaries $306,858 $634,561 $655,385 $728,902 $897,406 $897,406 $0 $897,406 $0
308
309 Systemwide Psychological Supplies $1,963 $701 $0 $2,153 $1,000 $1,000 $0 $1,000 $0
310 Contracted Services-Independ Eval. $26,768 $8,350 $22,591 $25,049 $20,000 $20,000 $0 $20,000 $0
311 Contracted Services- Psy. Consultant $29,260 $23,763 $43,319 $29,044 $48,440 $48,440 $0 $48,440 $0
312
313 Total (2800) Psychology Services $364,849 $667,375 $721,295 $785,148 $966,846 $966,846 $0 $966,846 $0
314
315 Total Instruction Salaries $15,798,478 $21,942,842 $22,089,009 $22,898,200 $24,459,656 $24,459,656 ($2,007,550) $26,467,206 $2,007,550
316 Total Instruction Expenses $877,136 $1,220,368 $1,033,821 $1,119,283 $910,922 $910,922 $0 $910,922 $0
317 Total (2000) Instruction $16,675,614 $23,163,210 $23,122,830 $24,017,483 $25,370,578 $25,370,578 ($2,007,550) $27,378,128 $2,007,550
318
Page 7 1/17/2014Source page 12
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
319 OTHER SCHOOL SERVICES (3000) FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
320 (3200) Health Services ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
321 Professional Salary-Nurses $208,834 $457,078 $475,732 $488,761 $529,483 $529,483 $0 $529,483 $0
322 Other Salaries- School Physician $7,150 $8,364 $8,615 $8,787 $8,963 $8,963 $0 $8,963 $0
323 Sub Total Salaries $215,984 $465,442 $484,347 $497,548 $538,446 $538,446 $0 $538,446 $0
324
325 Supplies/Other $3,754 $2,850 $2,550 $2,288 $2,565 $2,565 $0 $2,565 $0
326
327 Total (3200) Health Services $219,738 $468,292 $486,897 $499,836 $541,011 $541,011 $0 $541,011 $0
328
329 (3300) Pupil Transportation
330 (3310) Operation of School Buses $14,579 $45,419 $16,645 $22,712 $7,750 $7,750 $0 $7,750 $0
331 (3370) School Bus Driver's salaries OT $44,428 $7,414 $9,701 $33,447 $34,617 $34,617 $0 $34,617 $0
332 (3370) Regular Day Transportation $518,979 $842,124 $782,488 $811,615 $795,808 $795,808 $0 $795,808 $0
333 (3372) Out of Town- Sped. Transp. $338,713 $780,748 $653,095 $804,912 $622,480 $622,480 $0 $622,480 $0 projected deficit
334 Total (3300) Pupil Transportation $916,699 $1,675,705 $1,461,929 $1,672,686 $1,460,655 $1,460,655 $0 $1,460,655 $0
335
336 (3510) Athletic Activity
337 Professional Salary-Athletic Director $61,207 $79,725 $79,725 $81,439 $82,946 $82,946 $0 $82,946 $0
338 Clerical salaries-part time. $0 $12,462 $14,050 $12,707 $10,168 $10,168 $0 $10,168 $0
339 Other salaries- Coaches $199,862 $250,053 $246,971 $258,846 $298,948 $298,948 $0 $298,948 $0
340 Other salaries-Custodian event $8,936 $19,247 $25,102 $21,464 $17,163 $17,163 $0 $17,163 $0
341 Other salaries-Bus driver/other salaries $43,589 $60,814 $62,541 $56,370 $48,962 $48,962 $0 $48,962 $0
342 Sub Total Salaries $313,594 $422,301 $428,389 $430,826 $458,187 $458,187 $0 $458,187 $0
343 Contracted services-Game officials $29,855 $40,864 $44,269 $49,341 $44,499 $44,499 $0 $44,499 $0
344 Contracted services- Purchase of Services $53,061 $61,676 $69,560 $68,789 $75,534 $75,534 $0 $75,534 $0
345 Supplies & Equipment $24,307 $33,264 $39,154 $37,677 $34,544 $34,544 $0 $34,544 $0
346 Sub Total Expenses $107,223 $135,804 $152,983 $155,807 $154,577 $154,577 $0 $154,577 $0
347
348 Total (3510) Athletic Activity $420,817 $558,105 $581,372 $586,633 $612,764 $612,764 $0 $612,764 $0
349
350 (3520) Student Body Activity
351 Other salaries-Elem. Extra Curricular $10,702 $24,085 $25,024 $24,233 $24,893 $24,893 $0 $24,893 $0
352 Other salaries- GMS Extra Curricular $13,907 $22,914 $19,061 $24,345 $38,951 $38,951 $0 $38,951 $0
353 Other salaries- HS Extra Curricular $54,388 $77,754 $74,658 $82,809 $87,963 $87,963 $0 $87,963 $0
354 Sub Total Salaries $78,997 $124,753 $118,743 $131,387 $151,807 $151,807 $0 $151,807 $0
355
356 Other Expenses-Graduation $6,080 $7,373 $9,158 $9,149 $3,848 $3,848 $0 $3,848 $0
357 Other Exp-Dues/Assemb./Stud. Trav.-HS $17,672 $15,620 $16,812 $15,141 $15,285 $15,285 $0 $15,285 $0
358 Other Exp-Dues/Assemb./Stud. Trav-GMS $50 $0 $0 $50 $0 $0 $0 $0 $0
359 Other Exp-Dues/Assemb./Stud. Trav-Elementary $0 $0 $0 $0 $0 $0 $0 $0 $0
360 Other Exp-Dues/Assemb./Stud. Trav-Sys. $0 $0 $0 $0 $0 $0 $0 $0 $0
361 Sub Total Expenses $23,802 $22,993 $25,970 $24,340 $19,133 $19,133 $0 $19,133 $0
362
363 Total (3520) Student Body Activity $102,799 $147,746 $144,713 $155,727 $170,940 $170,940 $0 $170,940 $0
364 Total OSS Salaries $653,003 $1,019,910 $1,041,180 $1,093,208 $1,183,057 $1,183,057 $0 $1,183,057 $0
365 Total OSS Expenses $1,007,050 $1,829,938 $1,633,731 $1,821,674 $1,602,313 $1,602,313 $0 $1,602,313 $0
366 Total (3000) O.S.S. $1,660,053 $2,849,848 $2,674,911 $2,914,882 $2,785,370 $2,785,370 $0 $2,785,370 $0
Page 8 1/17/2014Source page 13
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
367 OPERATION AND MAINTENANCE FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
368 OF SCHOOL PLANT (4000) ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
369
370 (4110) Operation of Plant
371 Salaries-Custodians $699,569 $891,182 $907,843 $861,233 $954,420 $954,420 ($600) $955,020 $600
372 Sub/Maint Ot/SLBB/Ret/LOA/LTI Salaries $46,796 $66,613 $59,290 $93,009 $25,000 $25,000 $0 $25,000 $0
373 Sub Total Salaries $746,365 $957,795 $967,133 $954,242 $979,420 $979,420 ($600) $980,020 $600
374
375 Custodian/Cleaning Supplies $78,018 $56,522 $85,475 $72,235 $70,360 $70,360 $0 $70,360 $0
376 Shoe/Clothing Allowance $5,282 $6,626 $10,580 $15,378 $7,250 $7,250 $0 $7,250 $0
377 Sub Total Expenses $83,300 $63,148 $96,055 $87,613 $77,610 $77,610 $0 $77,610 $0
378
379 Total (4110) Operation of Plant $829,665 $1,020,943 $1,063,188 $1,041,855 $1,057,030 $1,057,030 ($600) $1,057,630 $600
380
381 (4120) Heating Fuel
382 High School $64,420 $99,257 $72,356 $82,663 $151,966 $151,966 $0 $151,966 $0
383 Rodman $0 $63,128 $20,087 $19,565 $19,500 $19,500 $0 $19,500 $0
384 Maintenance Building $0 $4,928 $3,024 $4,077 $2,844 $2,844 $0 $2,844 $0
385 Galvin $34,917 $52,030 $37,010 $31,622 $72,400 $72,400 $0 $72,400 $0
386 Hansen $15,285 $25,614 $20,606 $20,173 $27,900 $27,900 $0 $27,900 $0
387 Luce $20,518 $57,550 $44,172 $46,558 $47,100 $47,100 $0 $47,100 $0
388 Kennedy $17,888 $31,075 $26,845 $27,102 $27,900 $27,900 $0 $27,900 $0
389 Energy management $0 $0 $0 $0 $0 $0 $0 $0 $0
390 Total (4120) Heating $153,028 $333,582 $224,100 $231,760 $349,610 $349,610 $0 $349,610 $0
391
392 (4131) Electricity
393 High School $79,458 $263,911 $266,835 $262,331 $334,483 $334,483 $0 $334,483 $0
394 Rodman $23,698 $37,160 $40,966 $38,865 $30,895 $30,895 $0 $30,895 $0
395 Maintenance Building $0 $2,684 $2,151 $2,289 $1,609 $1,609 $0 $1,609 $0
396 Galvin $98,573 $141,377 $142,713 $125,275 $143,022 $143,022 $0 $143,022 $0
397 Hansen $52,335 $66,286 $65,190 $57,716 $77,244 $77,244 $0 $77,244 $0
398 Luce $52,441 $67,167 $67,182 $58,312 $81,427 $81,427 $0 $81,427 $0
399 Kennedy $38,341 $47,382 $44,952 $48,999 $52,455 $52,455 $0 $52,455 $0
400 Total (4131) Electricity $344,846 $625,967 $629,989 $593,787 $721,135 $721,135 $0 $721,135 $0
401
402 (4132) Gas Non-Heat
403 Total System.(no longer used contained in line 390) $15,308 $0 $0 $0 $0 $0 $0 $0 $0
404 Total (4132) Gas Non Heat $15,308 $0 $0 $0 $0 $0 $0 $0 $0
405
Page 9 1/17/2014Source page 14
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
406 FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
407 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
408 (4133) Telephones
409 Total Systemwide $44,105 $43,500 $43,769 $39,024 $46,000 $46,000 $0 $46,000 $0
410 Total (4133) Telephones $44,105 $43,500 $43,769 $39,024 $46,000 $46,000 $0 $46,000 $0
411
412 (4210) Maintenance of Grounds
413 Supplies & materials $10,354 $6,350 $3,501 $7,162 $7,100 $7,100 $0 $7,100 $0
414 Total (4210) Maint. of Grounds $10,354 $6,350 $3,501 $7,162 $7,100 $7,100 $0 $7,100 $0
415
416 (4220) Maintenance of Buildings
417 Professional salaries-Director of Maintenance $62,688 $68,340 $89,073 $91,178 $93,390 $93,390 $0 $93,390 $0
418 Maintenance salaries $226,349 $216,206 $216,262 $242,640 $256,004 $256,004 ($275) $256,279 $275
419 Sub Total Salaries $289,037 $284,546 $305,335 $333,818 $349,394 $349,394 ($275) $349,669 $275
420 Maintenance Dir-contract services $0 $0 $0 $0 $0 $0 $0 $0 $0
421 Facility management services $0 $24,000 $25,275 $14,033 $24,000 $24,000 $0 $24,000 $0
422 Painting supplies $4,919 $259 $867 $1,134 $500 $500 $0 $500 $0
423 Hardware maintenance repairs $5,130 $10,109 $6,760 $6,147 $4,275 $4,275 $0 $4,275 $0
424 Misc repairs maintenance $9,073 $3,409 $21,648 $24,427 $13,769 $13,769 $0 $13,769 $0
425 Electrical maintenance $20,432 $11,526 $11,322 $12,854 $8,453 $8,453 $0 $8,453 $0
426 Glass maintenance $160 $2,780 $1,143 $995 $4,625 $4,625 $0 $4,625 $0
427 Plumbing supplies, maintenance $3,647 $14,827 $9,616 $9,535 $5,000 $5,000 $0 $5,000 $0
428 Roofing maintenance $1,110 $875 $0 $1,013 $1,000 $1,000 $0 $1,000 $0
429 Security maintenance $17,045 $4,314 $5,152 $6,972 $9,592 $9,592 $0 $9,592 $0
430 Fire protection $682 $9,300 $5,998 $10,429 $1,016 $1,016 $0 $1,016 $0
431 Floor tile stock maintenance $322 $30 $0 $0 $500 $500 $0 $500 $0
432 Sub Total Expenses $62,520 $81,429 $87,781 $87,539 $72,730 $72,730 $0 $72,730 $0
433
434 Total (4220) Maint. Of Buildings $351,557 $365,975 $393,116 $421,357 $422,124 $422,124 ($275) $422,399 $275
Page 10 1/17/2014Source page 15
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
435 FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
436 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
437 (4230) Maint. of Equipment
438 Systemwide service agreements
439 Pest Control $7,708 $4,824 $4,500 $4,500 $3,000 $3,000 $0 $3,000 $0
440 Gym Bleacher inspection $3,030 $0 $0 $2,150 $1,600 $1,600 $0 $1,600 $0
441 Elevator inspection, repairs $3,129 $11,124 $9,750 $12,468 $5,978 $5,978 $0 $5,978 $0
442 Alarms/bells/emergency lighting $6,613 $1,288 $420 $398 $3,000 $3,000 $0 $3,000 $0
443 Generators $4,160 $3,315 $4,056 $6,271 $651 $651 $0 $651 $0
444 Fire extinguishers $2,485 $2,530 $3,178 $3,734 $1,800 $1,800 $0 $1,800 $0
445 (3) Year Asbestos Plan $3,960 $1,600 $3,600 $880 $1,000 $1,000 $0 $1,000 $0
446 Sub Total Service Agreements $31,085 $24,681 $25,504 $30,401 $17,029 $17,029 $0 $17,029 $0
447 Compressors $100 $370 $0 $0 $981 $981 $0 $981 $0
448 Air conditioners $1,482 $522 $75 $13 $800 $800 $0 $800 $0
449 Misc. repairs $6,282 $8,668 $3,464 $4,392 $2,123 $2,123 $0 $2,123 $0
450 Air testing $930 $0 $0 $400 $1,200 $1,200 $0 $1,200 $0
451 Heat controls $25,531 $13,980 $12,319 $19,512 $16,700 $16,700 $0 $16,700 $0
452 Boiler repairs $17,549 $6,316 $3,835 $13,385 $18,297 $18,297 $0 $18,297 $0
453 Vehicles $8,995 $9,281 $7,265 $13,603 $3,600 $3,600 $0 $3,600 $0
454 Air filters maintenance $526 $2,293 $2,536 $2,401 $1,600 $1,600 $0 $1,600 $0
455 Acety. Cyl. Maintenance $44 $34 $146 $103 $100 $100 $0 $100 $0
456 Gasoline maintenance $3,037 $9,960 $11,244 $10,305 $3,000 $3,000 $0 $3,000 $0
457 Total (4230) Maint. of Equipment $95,561 $76,105 $66,388 $94,515 $65,430 $65,430 $0 $65,430 $0
458
459 (4300) Extraordinary Maintenance
460 Building/Grounds Improvement $23,869 $91,076 ($3,330) $86,393 $5,250 $5,250 $0 $5,250 $0
461 Total (4300) Extraordinary Maint. $23,869 $91,076 ($3,330) $86,393 $5,250 $5,250 $0 $5,250 $0
462
463 (4400) Maintenance-Technology Network
464 Professional salaries-Network Administrator $58,477 $87,642 $87,642 $89,195 $90,779 $90,779 $0 $90,779 $0
465 Total (4400) Maintenance- Tech. Network $58,477 $87,642 $87,642 $89,195 $90,779 $90,779 $0 $90,779 $0
466
467 Total OMSP Salaries $1,093,879 $1,329,983 $1,360,110 $1,377,255 $1,419,593 $1,419,593 ($875) $1,420,468 $875
468 Total OMSP Expenses $832,891 $1,321,157 $1,148,253 $1,227,793 $1,344,865 $1,344,865 $0 $1,344,865 $0
469 Total (4000) O.M.S.P. $1,926,770 $2,651,140 $2,508,363 $2,605,048 $2,764,458 $2,764,458 ($875) $2,765,333 $875
Page 11 1/17/2014Source page 16
FY 2015 PRELIMINARY SCHOOL OPERATING BUDGET rev #2 1/16/14
A B D E F G H I J K L
470 FY 03 FY 11 FY 12 FY 13 FY 14 FY 15 FY 15 BUD. FY 15 FY 15-FY 14
471 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET CUTS(ADDS) REV. BUDGET VARIANCE
472 (5500) Other Fixed Charges-Crossing Guards
473 Crossing Guards- contracted services $0 $0 $0 $0 $0 $0 $0 $0 $0
474 Total (5500) Other Fixed Charges $0 $0 $0 $0 $0 $0 $0 $0 $0
475
476 (7300) Acquisition of Equipment
477 (non instructional)
478 Systemwide $0 $0 $48,490 $68,240 $150,470 $150,470 $0 $150,470 $0
479 Total (7300) Acquisition of Equipment $0 $0 $48,490 $68,240 $150,470 $150,470 $0 $150,470 $0
480
481 (7400) Replacement of Equipment
482 (non instructional)
483 Systemwide $0 $0 $0 $0 $0 $0 $0 $0 $0
484 Total (7400) Replace. of Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0
485
486 (9000) OUT OF DISTRICT TUITIONS
487 (9300) Private school tuitions $796,357 $1,692,277 $1,728,026 $2,201,909 $2,019,711 $2,019,711 $0 $2,019,711 $0 projected deficit
488 (9400) Collaborative tuitions $868,973 $1,191,572 $1,024,956 $1,207,482 $1,018,898 $1,018,898 $0 $1,018,898 $0 projected deficit
489 Total (9000) Out of District Tuitions $1,665,330 $2,883,849 $2,752,982 $3,409,391 $3,038,609 $3,038,609 $0 $3,038,609 $0
490
491 TOTAL $22,572,123 $32,363,667 $31,977,755 $33,852,795 $34,931,133 $34,931,133 ($2,011,629) $36,942,762 $2,011,629
492 LESS: OFFSETS ($236,270) ($1,861,353) ($1,586,777) ($1,841,299) ($1,610,628) ($1,610,628) $0 ($1,610,628) $0
493 TOTAL OPERATING BUDGET $22,335,853 $30,502,314 $30,390,978 $32,011,496 $33,320,505 $33,320,505 ($2,011,629) $35,332,134 $2,011,629
494 UNALLOCATED EXPENDITURE $0 $0 $0 $0
495
496 GRAND TOTAL- OPERATING BUDGET $22,335,853 $30,502,314 $30,390,978 $32,011,496 $33,320,505 $33,320,505 ($2,011,629) $35,332,134 $2,011,629
497
Page 12 1/17/2014