5 Year Budget and Replacement S 20142015 School Type of Equipment # SD 0 0 WHS SD5-8 1200 newbuild Galvin SD-4th 3 $36,000 Dolbeare 2 $27,000 Greenwood SD-4th SD-4th 2 $27,000 Walton 3 $36,000 Woodville SD-4th SD-3rd 3 Dolbeare 2 Greenwood SD-3rd SD-3rd 2 Walton 3 Woodville SD-3rd WHS-1214 SL-PC 25 WHS-1232 SL-PC 25 WHS-1210 SL-PC 25 WHS-1228 SL-PC 25 WHS-Library WHS-MAC Galvin-NEW Galvin-NEW Galvin-NEW Galvin-NEW 4 Elementary Districtwide WHS Galvin Galvin Dolbeare Greenwood Walton Woodville WHS Galvin Dolbeare Greenwood Walton Woodville
SL-PC SL-PC SL-PC SL-PC SL-PC SL-PC
25 25 25 25 25 25
SD-Mobile Staff-LTP Staff-LTP Staff-LTP Staff 1to1 Staff-LTP Staff-LTP Staff-LTP Staff-LTP Projectors Mprojectors Mprojectors Mprojectors Mprojectors Mprojectors Totals
120 23 88 lapto lapto 80 lapto 80 40 lapto 18 lapto 17 lapto 50 lapto 88 room 90? 18 13 5 0
20152016
20162017
20172018
20182019
$150,000 $150,000 $36,000 $27,000 $27,000 $36,000 $27,000 $18,000 $9,000 $27,000
Notes BYOD-Assumption Funded in Galvin Build PARCC YR1, YR2-4th1-1,YR3-3rd1t1 PARCC YR1, YR2-4th1-1,YR3-3rd1t2 PARCC YR1, YR2-4th1-1,YR3-3rd1t3 PARCC YR1, YR2-4th1-1,YR3-3rd1t4
$27,000 $18,000 $9,000 $27,000 $8,750 $8,750
Purchased Capital 2011 Purchased Capital 2011 Refresh-old Galvin stock-Capital 2012 Refresh- old Galvin stock-Capital 2012
$8,750 $8,750 $8,750 $25,000 $8,750 $8,750 $8,750 $8,750
$36,000
$36,000 $6,900 $26,400
newbuild newbuild
$24,000 $16,000 $12,000 $5,400 $5,100 $15,000
new with build
Refresh with old Galvin stock-2011 Purchased capital 2012 STEM MIDI UPSTAIRS LAB LIBRARY SET 3 yr life-planning to fund with School Operating budget Spring 2014 end of 5 year support agreement end of 5 year support agreement 3 year lifecycle recommended not needed if we go BYOD in 2017 end of 5 year support agreement end of 5 year support agreement end of 5 year support agreement will be coming from Galvin only have stand alone-NEVER DONE
$12,600 Done 2013- School Funds-5 year life $9,100 Done 2013- School Funds-5 year life $3,500 Done 2013- School Funds-5 year life end life? Done 2000-When school built $162,000 $81,000 $247,050 $394,500 $141,200 *BYOD for Galvin in 2017?
Key: Yellow=Capital Request, Green=Galvin Build Blue=Cost could be avoided with a future move to BYOD at Middle School as well
5 Year Budget and Replacement S
*half could be purchased June 17
5 Year Budget and Replacement S