Beruflich Dokumente
Kultur Dokumente
Requested
2014-2015
G15-05-H
36,334
G15-06-H
23,700
36,334
36,334
36,334
2,500
2,500
2,500
Microsoft Licensing
3,500
3,500
3,500
Renaissance Learning
9,500
9,500
9,500
7,600
7,600
7,600
600
600
600
16,172
16,172
16,172
17,000
17,000
17,000
17,000
18,115
12,350
12,350
18,115
12,350
12,350
3,100
7,650
7,650
7,650
1,853
1,853
1,853
1,212
1,212
1,212
1,160
1,160
1,160
7,905
2,250
eBackpack
G15-07-H
16,172
G15-08-H
Hayden Computers
73,330
Hayden Infrastructure
37,748
4,807
4,807
13,160
13,160
187,284
149,999
134,589
45,000
45,000
20,000
25,500
17,000
2,800
48,000
48,000
24,000
1,500
1,500
1,500
1,250
1,250
1,250
11,370
6,000
400
1,550
1,550
1,550
Smartboard (1)
4,500
Video Camera
1,000
1,000
2,400
2,400
2,400
SR Technology
$187,284
4,807
198,070
Ipads (30)
Ipad cart (1)
G15-11-SR
3,000
3,000
3,000
12,000
12,000
12,000
10,000
10,000
10,000
6,000
6,000
6,000
2,500
2,500
4,000
4,000
4,000
4,000
3,000
3,000
3,000
2,500
2,500
2,500
3,000
3,000
3,000
1,000
1,000
1,000
1,800
1,800
1,800
22,770
22,770
22,770
$220,840
220,840
149,500
142,770
SR Science Teacher
total South Routt
976,000
976,000
976,000
976,000
88,666
88,666
88,666
88,666
88,666
88,666
30,500
30,500
30,500
30,500
30,500
30,500
39,000
39,000
39,000
100,000
65,000
65,000
177,332
100,000
865,100
Staff
SCE/SPE Second Lab
SCE/SPE Replenish
Monitor
12,500
SSMS Replenish
54,000
54,000
103,200
103,200
7,500
7,500
48,000
48,000
51,000
42,500
42,500
Carts
31,500
Chrome Book
32,500
30,000
30,000
30,000
50,000
50,000
50,000
Virtual/Profile Licensing
50,400
50,400
50,400
SAN Support/Upgrade
24,000
24,000
24,000
Server Upgrade
22,500
22,500
22,500
Switch Upgrade
74,000
74,000
74,000
Migrate HeadEnd
15,000
15,000
15,000
130,000
130,000
130,000
Software
Memory Upgrade
5,000
5,000
5,000
Operation
25,000
25,000
25,000
40,000
24,000
24,000
Training
30,000
30,000
30,000
Testing -Tables/Chairs/Storage
82,100
125,000
91,000
City Conduit
30,000
30,000
30,000
61,000
61,000
61,000
61,000
61,000
61,000
61,000
61,000
61,000
50,000
50,000
50,000
Testing -HVAC
183,000
50,000
28,900
16,900
16,900
16,900
2,500
2,500
2,500
3,600
3,600
3,600
800
800
800
4,500
4,500
4,500
Leadership Cohort
Travel/Lodging Cost for Site Seminar(9 teachers)
Travel/Lodging for Leadership Cohort(3 sessions)
600
600
600
$2,380,332
2,566,732
2,345,332
2,345,332
15,000
15,000
15,000
15,000
20,000
20,000
20,000
20,000
35,000
35,000
35,000
35,000
5,000
5,000
5,000
5,000
$75,000
75,000
75,000
75,000
79,000
79,000
80,000
Grant Writer
Equipment & Supplies
G15-20-I
Innovation Grants
total Collaborative Grants
G15-21-A
Adminstrative Expenses
total Admin Expenses
Total Budget
Total Funds Avalable as of 4/9/14
Cuts Required
1,000
1,000
50,000
50,000
50,000
$130,000
130,000
130,000
30,000
30,000
30,000
30,000
$30,000
30,000
30,000
30,000
$3,023,456
3,209,856
2,879,831
130,000
2,857,691
$2,854,830
$2,861
Approved
2013-2014
121,619
132,000
2,118,381
70,000
130,000
30,000
2,602,000