Documents › Board of Education, 2026-04-21

budget 4 pages Scanned/OCR — text may contain errors

Also attached to this agenda item: 2026-2027 PNW BOCES Administrative Budget PNW BOCES 2026 Annual Meeting (1,094 KB) PNW BOCES Budget-Book-2026-2027 (7,786 KB)

at "obeys Sam sca aia » “. Pe : ‘ 3 e bins = a . Te. Ae eae ee Rea So a es ¥ ‘ s 2 ee es eg eae Be > i ne Saas ee ss y 4 fe - 3 A Rae a ett thy . are ce TR Bae tn) ad v ee Dreads. Sy : : Fee { : a is . “he at ’ * : 2 ~ “a “2 = ae as : “ 3 ; & ; . . . a es SS ee ney a Wyo pe ee a 3 4 ae & oe o0 24 eo ue Ae 4 Nera: \ Rett apencnitans s F eS FS ae mh < 1S “ee ae Bea ee es AN aie ie “\ , nc se ai ne Sn e Bee ee SS | ‘ My ay Ls f » SS bid Sine . “ay ey * RK ie sik a : ar : x “ ’ BRE SS Be eck § te: oe, \: BOCES ay ® Y 1 AS on ee eg fi be EES ae (SRG ho ee ee ae ‘ " _ Service and Innovation = eae hay aby c Pa! gee SOs a Through Partnership tk FOI “& eS “6 ee : 9 rae a ‘ea i eee ar Re rer eck a y Sa Py F Pe ea i ee a ne ; ae a ee ean ee ee Bo = he Hg : ‘Sears x eS ert erg rig Pee Ip Pre BG ; ‘ps . { x Nay . ’ aie 3 i # Peay - -. ey > «e . ye ‘ OP " —_——--:2026.- 2027 hee po ee ee % R ; aa ” Pas + oom EPP ae > - 8 Pas aes a Me a ay WS: a he ay a | ; ok \ Ae aha 4 5 Fs . - ae if gen JA Ben 2 ; eh ; r ad x e “ ag - “ 7 PB a vee hs A, ’ mew iy pee Fa; CUS is "a i 4 Ps a : ites ny § Re Bi: ( el, way 3 =e P* : ‘| Oy ee ae 2 ae pe i ‘ 0s te. ey 3 iN eS Pm iy a 3 ee se ‘sh HY 4 % pee) 2 Se Bs 7 2. a | ALP - « = " t 7 ; ¢ oe J z : - ay : a " § ae if . ae Ae. sey ee S=~ Ae 4 , *y y fg ay kes a aR Sh i eae me CROTON( HARMON ct we aes Seer aS, ie bv sae aaa ere esd eS ae ae a Ro aes ; : este n i | ig Gas | CROTON-HARMON AES ip UNION FREE SCHOOL DISTRICT iat aes Poa Pes = mt = ~ ‘x sae Se ee errr rer reer & ay me ? Ae A a ‘ ; Cost per session is $1 , , which reflects a % increase The costs allocated to districts are based on 7 session data points over 3 years (Oct. 1, Feb. 1 and Jun. 1). Administration $320,337 $329,316 $344,675 4.66% Capital $44,909 $48,630 $52,850 $4,220 CTE Session Data Points Oct 2023 Feb 2024 Jun 2024 Oct 2024 Feb 2025 Jun 2025 Oct 2025 3 Yr. Avg. Sessions 26 27 Proposed District Share Croton-Harmon UFSD 35 36 31 25 24 21 17 27.00 372,605 CoSer Description 2026 2027 Budgeted Expense 001 Administration $ 344,675 002 Capital 52,850 107 Career & Technical Education 372,605 406 Center for Environmental Education 7,227 504 Curriculum Center 10,656 516 Professional Library 5,638 575 Model Schools 3,250 602 Labor Negotiations 3,600 608 OLAS 1,530 616 Employee Assistance Program 7,546 698 Regional Safety 9,952 699 Insurance Management 28,018 Total Budgeted Services $ 847,547 Croton Harmon Schools District 2024 2025 BOCES Services 2024 20245 Aid Payments 2024 2025 Surplus Net Service Expense CROTON-HARMON UFSD $ 2,363,718 733,669 $ 58,140 $ 1,571,909 $ is io. ae rer yo = Gas nea ae ee Se Pains . OLN 0 SO I Te > =< = ; “Gaia vay sae +: 30 he ie eee as des, 46 Ss b. Reskis ae | Pon AE ee, ee ie OR eo aN a Be i a RS yi CO) a % exe 2 ou Pte 2 ie of" ruts “9s a +s : i be ae ae ms 3 " ee. take a, Ce cay. haa relcars tates ges RES OS * oe mys fo SU ee Mission eee gO 8 Oe ee Bog st 2. SePeRe ees oe 3 as fa: : ‘ : es eS 4 hs 4 e me “Oe Bd! ‘> eae ilies Service and Innovation at Fk a NS eg a) spiao . , eee: St ee e “gy oe | Ve ne Ae eat pn ele ee ce a 8 5 Through Partnership ewes. 0. NES 2 pees a Og area se PS ST a RS aS are <a g Sa 3 Pe OR BARBS OB 1 RR eh , Re NS ei tay eee eee Aa Sete SE Ce erg es ee ee Be eae ae Ee ee al SRS wo ee emg! SS LR a tain : Vision «SERS Saar We I eae ania Re >. Fe CORE, Ce ome, sh) OAS [55-0 ate ete 4 aaptes Fee ae . A 7 xo < Bee. aa : . : ig Wig ao < o Te ae Re SD ea oe thee oS i Thi a SS ete = To be a premier educational Pe Re PON, oe toe eS” oe Pr 4 > ea ae. i aR ot ama a eae air peg as Ye os 2 ee “es — service agency in New York 5 ES fat Ree ies ees ced Seth nee fre cat = Se ot 5 Sn es 7 ae > a a RE aera ae ra TP Sit : Eee: Seth Pe ee = State providing exceptional Sn eS oe ES Fi to eel ee “¢ ~ ae ee PY es eee.” fo 4 Sikh’ ae Gade ct, th * Vee Se ee ‘. > Peas, © customer service ~ we BE ia OTE ns ee Ps es cp eS li ae a 9s, I .F ~ Sy sre a oe 1 Kd 2 See : . Pe 5 ea ¢ a A } Br eee 2 fe A eal Ae OE pe #5, ‘ ee — a > ee . Se = ee re | roe pce ee ee spo Pesos. . = a) ei * RG 7 Salge “ Cos) “ ; eee, , = Ss Fete , He, eae. f s 3 Rae \ EO Pe Oe Cin Ks Regie eae 2 Core Values = ar BB eS oe pase ee ~ cS ase ee sa me peo “AK mS “ a = ei bai a ee ‘ Sues fete pe : 5 SRS Sa : uy ss Pathways to success : yh | SS f 3 , yt ‘ : ? f q fi gs $i Sea ae = or eve : a4 Bondi dit he - pa “s “ee very student ; < ; \ iy gi tee zB : : hie. Se rape = ee eek Ue de Se > | “ nn . ' hase 3 Pie ek t ss Seay ee ; oz aes eae ie. ee nad We can do that” attitude uy ORT Re ’ ess go ee ; feed “22 aa x ae Se a Se Om oS Es ‘ ee ee Be Sa, WOR ae 2 SS ie Oy is Set es > rei . - a} Ree : s Culture of excellence 2 S SS $3 Say > ay : ne We: RN LS J % . iS Bh Sei 3 . : ¢ <oee 42. : ee} ‘ee Soc eet s Pp 2 ries 3 Priorities hoe . % es ieee e , pee 3 See, er : : Bef Re oor Y be High quality, innovative pt See >. =" ae € os my I eg + s Pata a4 Y de) ); 7 Cy \ p ne hi Sel ee ES an rete r eS programs & services Bar bcs a F eae iad ts ae = eee a eek $.° S eNO, eee kN eer ce ae ke Se ‘ SoS ee eee Ce 3 : eis a es are rere SS : a Cost effective, fiscally we <a Taha ss oe ae Pe > -. responsible measures . eS Oe: Sj 2 eR eae: ete : is A Pe A <a ean ae Rept i ‘ : aoe sn : Peat = Be te ae syne ‘ Recruit/train/ retain TOR e RN K Py ae ‘Pow 5 See Ne : RA EAS ns ot) Piriotees ee quality staff Kk. at GS) ics ee Se ee | 4 rs : Fi 4 Pyle de a ane ae es ; : ‘ee “fy a Eg I ag 1 OUR Oe ee oe 8 a Responsible custodian of Pe: hg 7 oe a ata’ as “Sets i 3 oie : pry 2 ; 3, ; ee 2 Ch aes ri “i gan be e: 5 rs BOCES facilities/ property om Be be eS Oy ee, i Bes . on te BR RAs We AG Ch oe mild se Effectivel t with Sat rt | en ay hh ee ‘ ectively connect wi DO, AEN ae es ; OE a Lets Ue ae a ee a 0 Te 3 feet pists castes ey 3 SR § ot bls ape PMS og ps component districts, gio a ~ ase = en ones Mes * ib, eek ee NS c , PRE DES. ie 1 gta ara mee community partners Sis Po RS i . # ee ibe oe a | © aie tagie ne +S «a ee 8 Ie a & other stakeholders <2 ee ay x ee STR oe en Tpnasoe, es SS . aS: aie eam ak a Pe py Fai eae a" yEe es + Re. note ©. S =f ‘ ae ee es Y ere "tees 8 > * As Eg * se eee vs s : iat = he : ee B58, pie nates <7, 1 ee ae a j ; Mas 32 wy i peer Perna Spe Ae TS 3 ea oe ys Py ; ea. Lat ies at Yass , Ase ts: ts Me Ee o ee 4 Paes Sieg Re > fo) Mo. Tu sell 4 fi xs* poe ets) SY en ta aoe ge - oF i.e UO ue RE on Se a. + ~<a ‘ eta ee ANS SR OE ON. , pei te Pas <5 BS : = * hie. Beg ee eke ON es Oks } ee 1 a te AO ip: iS es ce Fay eae ee P ae . Faas ems, Bs segs ay i BaP 4 d eS. . eats oe - ee if > at ee & ; ok (ae oe ae My SER pape ae ise % es, 7 <ee ea eect ie. uw . : tiem 2 ge it are a 2 LES M so 4 % oie ‘Gee - Re ag ees ae fees t te Zz : ai ‘po cra A oe A ee Pe toy se a a Se Re i pe 2 Bo Bee ye ‘ Pe et ope ae Sa ae ee i ee Fae “Sie ceincem =f & J eae Soe Ra Mle. os. aie ei a i a ag Be =o Bess! Ba re ee E = Pak a Le ‘ ies BS Shy ¥ rigs Oe . PE Bae: heey seed Reha es ACA SEO Pere St Rees wee S AR ee Get Be RS: Be Sai Sete 5g) ee Pee = Sd WES, at Wee ae eg hie. bgt yar ys eae ee ee ee ee so 2 & Ca eee 5 Ng) a ee ae Pa; eee eo wey No M8, SP eet eee ee a ts <4 = ‘ a CY SS reais a oe F 5 ir SS Sea -° eae Sth er She, ae eee c Py * Sa Oe re Se een en ee Se oP ie. a. ¢% Kate ae ‘ . : Ear. ia Sea ee PS ee we SES ef PENS “he 5 oa Ses a Aa. a, ey yO A eee se to ee eed fs ite t Ors a —- ae, Se on a, eas Vs ET BI. es P ye Oq : eS RO aa OP > Salt. 5 = SEE Me ase eee ne | erase ob eee ba Smee Rai see cpl Wed ae RE SES: See a ee SS 8 ag FS ia at ah ea oP RM ON SO A : a SE Pk eee Soe se Ses oS a en ae a a bi eee = BAe A nak ine Sy ee es iW ee eae C8 (ee ee SN ee eee ee ee OT) sg See eee ee an eee Tipe es <— — <2 fee eg 2 SS Se CENTR TRAL ADMINISTRATION <s — Fee ee — BOARD MEMBERS — —— —_=—— = Fa es a 2% ee * a, a ie : ae Pe ie laser.) a Neil Boyle _ _Gregoryis. Brown; Ed.D. Ron Clamser, Jr., Ed/D. %, s Richard Kreps — ._ Neal Haber Beidec ah Bron: Ed.D. Michael Sir Be» — =a DISTRICT SUPERINTENDENT/CEO ASSISTANTSUPERINTENDENT <= © ASSISTANTSUPERINTENDENT. «= s=sssSsSSPRESIDENT. SSS TRUSTEE TRUSTEE : TRUSTE eR ; : <a" 2% 2 Feo yee aie Pere 5s" _ gh} i . \ Lynn Allen, Ed.D. — Matthew Carr s ; _ Catherine Lilburne Tina Mackay Frank Schnecker 9 ae o> , DEPUTY SUPERINTENDENT ASSISTANT SUPERINTENDEN : 2 oe Far ~~ VICE PRESIDENT * TRUSTEE TRUSTEE “sy ¥ RRS ‘ie g 2s i es a a red os PAGS io. <a, a ae » = ds Phe OR ; 2 <: oe See oe ee ee . nN eee Ws ; | ee se