chapter 2 · 2020. 12. 22. · chapter 2 chapter 2 teaching, learning, and schools teaching,...
TRANSCRIPT
-
Ch
apte
r 2
Chapter 2
Teaching, Learning, and Schools
Teaching, Learning, and Schools PAGE
Office of Teaching, Learning, and Schools ..................... 2-2
Office of School Support and Improvement ................ 2-4
Grant: Title I, Part D Prevention and Intervention Programs for Children and Youth Who Are Neglected, Delinquent, or At-Risk........................................ 2-8
Division of the CARES Act, Early Childhood, and Title I ........................................... 2-9
Grant: Head Start Programs ............................................... 2-13
Grant: Title 1, Part A Programs ............................................ 2-15
Office of Shared Accountability .................................... 2-17
-
32.000
Teaching, Learning, and Schools Summary of Resources
By Object of Expenditure
OBJECT OF EXPENDITURE FY 2020 FY 2021 FY 2021 FY 2022 FY 2022ACTUAL BUDGET CURRENT BUDGET CHANGE
32.00033.000
232.846 232.846 2.077213.446
5,375,176
1,639,115 1,288,098 1,320,208
1,137,518 1,131,229
1,288,098
666,479
1,629,203
4,056,016729,879
4,645,297 3,389,537 3,389,537 3,350,882 (38,655)
666,479 649,163 (17,316)
4,056,016 4,000,045 (55,971)
23,980,187
1,130,518
26,063,838 26,063,838 26,023,362 (40,476)
70,951
32,110
104,928
(6,289)
(1,113)106,041 106,041
9,156,531 8,690,659 8,690,659 8,767,139 76,480
1,161,889 1,218,411 1,239,583 1,241,467 1,884
10,389,371 10,015,111 10,036,283 10,113,534 77,251
67,770 67,770 57,770 (10,000)
$38,565,335 $38,646,103
POSITIONS
Administrative
TOTAL POSITIONS
01 SALARIES & WAGESAdministrative
OTHER SALARIESAdministrative
Professional
Supporting Services
TOTAL OTHER SALARIES
TOTAL SALARIES AND WAGES
02 CONTRACTUAL SERVICES
03 SUPPLIES & MATERIALS
04 OTHERLocal/Other Travel
Insur & Employee Benefits
Utilities
Miscellaneous
TOTAL OTHER
05 EQUIPMENT
GRAND TOTAL AMOUNTS
$5,001,834 $5,133,491 $5,058,534
234.923
TOTAL POSITION DOLLARS 18,605,011 22,007,822 22,007,822 22,023,317 15,495
$5,010,285 ($48,249)
$38,593,507 $52,596
198,665
$37,836,541
1.000 1.000 1.000
111.748 (.238)
90.175 2.31586.860 87.860111.986111.986Professional
Supporting Services
31.0001.000
96.08685.360
11,495,235 11,431,575
5,474,800
(63,660)
5,347,396 127,4048,591,642
4,938,06111,495,235
5,272,439
Professional
Supporting Services
73,474 106,657 106,657 106,657Business/Operations Admin.
Business/Operations Admin.
CHAPTER 2 – 1 TEACHING, LEARNING, AND SCHOOLS
-
Office of Teaching, Learning, and Schools 615/617/629/630/634/937/624/621/625/626/627/294/219/221/296/297/932/941
M I S S I O N The mission of the Office of Teaching, Learning, and Schools (OTLS) is
to create opportunities for every student to
achieve at the highest levels and eliminate
barriers to learning through the development
and implementation of curriculum, programs
and services. OTLS prepares and challenges
all students to excel academically, develop
social emotional skills, and enhance their
creativity by providing exemplary and
innovative curriculum, programs and services.
MAJOR FUNCTIONSStrategic Planning and Continuous Improvement (Operational Excellence)
OTLS works closely with senior leadership to develop a comprehensive collection of processes and routines that focus the work of the organization on strategic priori-ties. During the strategic planning process we align the work across central offices to strengthen collaboration and coordination of service to schools to ensure they have the support and resources necessary to meet the needs of students. In FY 2022, we will analyze data to develop strategic/implementation plans that communi-cate the district, office and department goals; the actions needed to achieve those goals, how we will track prog-ress and adjust our efforts as necessary.
Teaching and Learning Oversight (Learning, Accountability, and Results)
OTLS leads and directs the instructional priorities of Montgomery County Public Schools (MCPS), focused on impacting and improving student learning through the development and adoption of curricular instruc-tional materials and assessments; the development of staff and the implementation of programs to address digital equity and provide access to content for all. OTLS is committed to dismantling institutional barriers to stu-dent success, creating a culture of high expectations, mutual respect, and shared accountability. OTLS over-sees and directs the identification and dissemination of innovative and effective programs and strategies to systemically improve teaching and learning, including identifying strategic interventions designed to increase student achievement and wellbeing. Additionally, OTLS collaborates with other offices to design and develop
delivery models that capitalize on a year-long cycle of learning perspective.
Student and Family Support Oversight (Learning, Accountability, and Results; Community Partnerships and Engagement)
OTLS has leadership and oversight responsibility for the academic and enrichment activities that support schools and ensures the success of every student, including advanced learners, students receiving special education services, and English Language Learners. In addition to services provided to students, OTLS plays a significant institutional role in ensuring that families are supported and engaged as partners in their students’ education.
School Leadership and Support Oversight (Learning, Accountability, and Results; Human Capital)
OTLS provides oversight and operational support to schools to ensure safe, secure, and supportive learning environments that maximize the conditions for student success. This includes collaboration with other offices around staffing, curricular support, program placement decisions, and allocation of resources to differentiate support to schools and create the conditions that will improve student achievement and contribute to equity for all students. The team works with schools to opti-mize opportunities for professional learning opportuni-ties to ensure school-based staff and administrators are equipped with the knowledge, skills, and disposition that result in a mindset that ensures all students experi-ence a culturally proficient learning environment.
Data Analysis and Reporting Oversight (Learning, Accountability, and Results; Human Capital)
OTLS optimizes the use and analysis of performance data to inform and increase the practice of data-driven decision making. Through the development and main-tenance of data management tools, the office ensures fidelity in the administration of assessments and accu-racy in data reporting for the purpose of monitoring students’ progress and performance in the interest of continuous improvement. Furthermore, OTLS provides policy analytics and program evaluation as a means to improving systemic practices, processes, and programs. Maintenance of student records, management, and communication of local, state, and federal accountability monitoring and compliance are also integral responsi-bilities of the office.
CHAPTER 2 – 2 TEACHING, LEARNING, AND SCHOOLS
-
FY 2022 OPERATING BUDGET
Office of Teaching, Learning, and Schools—Overview
Chief of Teaching, Learning, and Schools 1.0Executive Director (P) 3.0Coordinator (N) 1.0Administrative Services Manager III (19) 1.0Administrative Services Manager I (17) 2.0Copy Editor/Administrative Secretary (17) 2.0
FTE Positions 234.923
Resources for the Office of Curriculum and Instructional Programs are found in Chapter 3.
Resources for the Office of Special Education are found in Chapter 4.
Resources for Student and Family Support and Engagement are found in Chapter 5.
Office of Shared Accountability
Office of School Support and Improvement
Office of Curriculum and Instructional Programs
Schools
Elementary 135Middle 40High 25Special Schools/Centers 5Thomas Edison High School of Technology 1
Office of Special Education
Office of Student and Family Support and
Engagement
CH
AP
TER
2 – 3 TEA
CH
ING
, LEA
RN
ING
, AN
D S
CH
OO
LS
-
FY 2022 OPERATING BUDGET
Office of School Support and Improvement
Office of Teaching, Learning, and Schools
Area 2
Area Associate Superintendent 1.0Director II (Q) 3.0Instructional Specialist (B–D) 9.0Administrative Services Manager I (17) 1.0Administrative Secretary III (16) 2.0
Area 1
Area Associate Superintendent 1.0Director II (Q) 3.0Coordinator (N) 1.0Instructional Specialist (B–D) 9.0Administrative Services Manager I (17) 1.0Administrative Secretary III (16) 2.0
Athletics
Director II (Q) 1.0Instructional Specialist (B–D) 2.0Administrative Secretary III (16) 1.0Secretary (12) 1.0
Student Leadership and Extracurricular Activities
Director I (P) 1.0Instructional Specialist (B–D) 1.0Administrative Secretary II (15) 1.0
Early Childhood, Title I and CARES Act
Area 3
Area Associate Superintendent 1.0Director II (Q) 3.0Instructional Specialist (B–D) 9.0Administrative Services Manager I (17) 1.0Administrative Secretary III (16) 2.0
Schools
Elementary 135Middle 40High 25Special Schools/Centers 5Thomas Edison High School of Technology 1
F.T.E. Positions 57.0
CH
AP
TER
2 – 4 TEA
CH
ING
, LEA
RN
ING
, AN
D S
CH
OO
LS
-
Office of Teaching, Learning, and Schools - 615/617/629/630/634
Actual FY 2021Budget
FY 2021Current
FY 2022Request
FY 2022
Summer EmploymentProfessional Substitutes
Total Positions (FTE)Position Salaries
60.000$7,585,389
66.000$8,231,581
66.000$8,231,581
67.000$8,307,847
Other Salaries
01 Salaries & Wages
StipendsProfessional Part Time
ConsultantsOther Contractual
OfficeOther Supplies & Materials
MediaInstructional Supplies & Materials
Textbooks
Subtotal Other Salaries
Leased Equipment
Grand Total
Other Equipment
Total Salaries & Wages
02 Contractual Services
Total Contractual Services
03 Supplies & Materials
Total Supplies & Materials
04 Other
Total Other
05 Equipment
Total Equipment
Supporting Services Part TimeOther
14,31816,366
14,31816,366
14,31816,366
(92,920)
133,986
140,761
140,761
140,761
140,761
139,761
139,761 (1,000)
(1,000)
36,305
4,07125,38112,000
41,452
4,07125,38119,000
48,452
4,07123,88119,000
46,952
(1,500)
(1,500)
7,701,167 8,355,185 8,355,185 8,338,531 (16,654)
92,920 92,920
115,778 123,604 123,604 30,684 (92,920)
$7,901,916 $8,575,551 $8,603,723 $8,584,469 ($19,254)
ChangeDescription FY 2020
1.000$76,266
Insur & Employee BenefitsUtilitiesMiscellaneous
30,458 38,153
21,172
59,325
21,172
59,225 (100)
Local/Other Travel 38,153 38,153 38,053 (100)
CHAPTER 2 – 5 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT CHANGE
2022FY
Office of Teaching, Learning, and Schools - 615/617/629/630/634
REQUEST2022FY
615 Office of Teaching, Learning, and Schools
1 Chief of Teaching Learning & Schools 1.000 1.000 1.0001 1.000Chief Academic Officer2 1.000Director IIQ (1.000)1 2.000 2.000 2.000Executive DirectorP 1.0003.0002 1.000Executive DirectorP (1.000)1 CoordinatorN 1.0001.0001 1.000 1.000 1.000Admin Services Mgr III19 1.0001 2.000 1.000 1.000Copy Editor/Admin Sec17 1.0002.0002 1.000Copy Editor/Admin Sec17 (1.000)1 1.000 1.000Admin Services Manager I17 1.0002.0002 1.000Admin Services Manager I17 (1.000)
6.000 6.000 10.000Subtotal 10.000617 Area Associate Superintendent
1 1.000Chief of School Supp & Imprv2 3.000 3.000 3.000Area Associate Superintendent 3.0002 9.000 10.000 9.000Director IIQ 9.0001 2.000Executive DirectorP 2 CoordinatorN 1.0001.0003 27.000 27.000 27.000Instructional SpecialistBD 27.0001 1.000Admin Services Mgr III19 2 1.000Copy Editor/Admin Sec17 2 4.000 3.000 3.000Admin Services Manager I17 3.0002 6.000 6.000 6.000Administrative Secretary III16 6.000
54.000 49.000 48.000Subtotal 1.00049.000629 Teaching and Learning Leadership Liaison
2 1.000Director IIQ 2 1.000Executive DirectorP 2 1.000Admin Services Manager I17
3.000Subtotal
1.000 1.000 1.0001.000 1.000 1.000
630 Student Leadership & Extracurr. Activities7 P Director I7 BD Instructional Specialist7 15 Administrative Secretary II 1.000 1.000 1.000
3.000 3.000Subtotal 3.000634 Athletics
2 1.000 1.000Director IIQ 1.0002 2.000 2.000Instructional SpecialistBD 2.0002 1.000 1.000Administrative Secretary III16 1.000
CHAPTER 2 – 6 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT CHANGE
2022FY
Office of Teaching, Learning, and Schools - 615/617/629/630/634
REQUEST2022FY
634 Athletics
2 1.000 1.000Secretary12 1.000
5.000 5.000Subtotal 5.000
66.00060.000 66.000Total Positions 1.00067.000
CHAPTER 2 – 7 TEACHING, LEARNING, AND SCHOOLS
-
Grant: Title I, Part D Prevention and Intervention Programs for Children and Youth Who Are Neglected, Delinquent, or At-Risk - 937
Actual FY 2021Budget
FY 2021Current
FY 2022Request
FY 2022
Summer EmploymentProfessional Substitutes
Total Positions (FTE)Position Salaries
Other Salaries
01 Salaries & Wages
StipendsProfessional Part Time
ConsultantsOther Contractual
OfficeOther Supplies & Materials
MediaInstructional Supplies & Materials
Textbooks
Subtotal Other Salaries
Leased Equipment
Grand Total
Other Equipment
Total Salaries & Wages
02 Contractual Services
Total Contractual Services
03 Supplies & Materials
Total Supplies & Materials
04 Other
Total Other
05 Equipment
Total Equipment
Supporting Services Part TimeOther
57,105 57,105 57,105
9,887
26,800
26,800
26,800
26,800
26,800
26,800
1,201
1,326
750
2,076
1,326
750
2,076
1,326
750
2,076
37,965 57,105 57,105 57,105
37,965 57,105 57,105 57,105
$52,031 $92,050 $92,050 $92,050
ChangeDescription FY 2020
Insur & Employee BenefitsUtilitiesMiscellaneous
2,978
2,569
3,500
6,069
2,569
3,500
6,069
2,569
3,500
6,069
Local/Other Travel
CHAPTER 2 – 8 TEACHING, LEARNING, AND SCHOOLS
-
FY 2022 OPERATING BUDGET
Division of the CARES Act, Early Childhood, and Title I
F.T.E. Positions79.023** There are 41.7 Title I grant positions shown in
this chart.
** There are 14.7 Head Start grant positions shown in this chart.
Title I Programs
Director I (P) (.5 local and .5 grant) 0.5*Supervisor (O) 0.8*Coordinator (N) 1.0*Instructional Specialist (B–D) 8.0*Teacher, Central Office (A–D) 25.9*Accountant (22) 1.0*Data Systems Operator II (15) 0.4*Fiscal Assistant II (15) 2.1*Administrative Secretary I (14) 2.0*
Early Childhood Programs and Services
Director I (P) (.5 local and .5 grant) 0.5Supervisor (O) 0.2Education Services Specialist (B–D) 1.0Instructional Specialist (B–D) 1.0Parent Involvement Specialist (A–D) 1.0Teacher, Special Education (A–D) 1.014Accountant (22) 1.0Fiscal Assistant V (22) 1.0Administrative Secretary II (15) 1.0Data Systems Operator II (15) 1.0Administrative Secretary I (14) 1.0Registrar (13) 1.0
Head Start Programs
Psychologist (12 Mth.) (B–D) 1.0**Psychologists (12 Mth.) (B–D) 1.0Psychologist (10 Mth.) (B–D) 0.15**Social Worker (B–D) 1.15**Social Worker (B–D) 0.4Speech Pathologist (B–D) 4.8**Speech Pathologist (B–D) 1.5Social Service Assistant (12 Mth.) (13) 1.0**Social Service Assistant (12 Mth.) (13) 5.3Social Service Assistant (10 Mth.) (13) 6.6**Social Service Assistant (10 Mth.) (13) 1.8
Prekindergarten Programs
Supervisor (O) 1.0Psychologist (12 Mth.) (B–D) 1.034Psychologist (10 Mth.) (B–D) 0.85Social Worker (B–D) 1.45Speech Pathologist (B–D) 5.9Social Service Assistant (12 Mth.) (13) 1.7Social Service Assistant (10 Mth.) (13) 9.65
MacDonald Knolls Early Childhood Center
Coordinator (N) 1.0Teacher, Prekindergarten, Special Education (A–D) 1.2Teacher, Preschool (A–D) 0.8Teacher, Prekindergarten (A–D) 5.0Teacher, ESOL (A–D) 1.0Teacher, Art (A–D) 0.3Teacher, General Music (A–D) 0.3Teacher, Physical Education (A–D) 0.3Speech Pathologist, Special Education (B–D) 0.6Administrative Secretary I (14) 1.0Paraeducator, Prekindergarten (13) 6.875Paraeducator, Prekindergarten, Special Education (13) 0.875Social Service Assistant (10 Mth.) (13) 1.0Building Service Manager II (12) 1.0Building Service Assistant Manager I (10) 1.0Building Service Worker (6) 0.5
Upcounty Early Childhood Center
Coordinator (N) 1.0Teacher, Prekindergarten, Special Education (A–D) 1.2Teacher, Preschool (A–D) 0.8Teacher, Prekindergarten (A–D) 4.0Teacher, Art (A–D) 0.2Teacher, General Music (A–D) 0.2Teacher, Physical Education (A–D) 0.2Administrative Secretary I (14) 1.0Paraeducator, Prekindergarten (13) 4.5Paraeducator, Prekindergarten, Special Education (13) 0.875
CH
AP
TER
2 – 9 TEA
CH
ING
, LEA
RN
ING
, AN
D S
CH
OO
LS
-
Division of the CARES Act, Early Childhood, and Title I - 294/219/221/296/297
Actual FY 2021Budget
FY 2021Current
FY 2022Request
FY 2022
Summer EmploymentProfessional Substitutes (1,900)
Total Positions (FTE)Position Salaries
77.821$5,165,036
78.321$5,325,975
78.321$5,325,975
79.023$5,364,512
Other Salaries
01 Salaries & Wages
57,331 57,331 55,431Stipends 11,935 11,935 11,935Professional Part Time
ConsultantsOther Contractual
OfficeOther Supplies & Materials
MediaInstructional Supplies & Materials
Textbooks
Subtotal Other Salaries
Leased Equipment
Grand Total
Other Equipment
Total Salaries & Wages
02 Contractual Services
Total Contractual Services
03 Supplies & Materials
Total Supplies & Materials
04 Other
Total Other
05 Equipment
Total Equipment
Supporting Services Part TimeOther
126,050173,553
126,050173,553
126,050206,801 33,248
23,177
114,633
114,633
114,633
114,633
136,558
136,558 21,925
21,925
243,339
240,53233,413
118,672
392,617
240,53233,413
118,672
392,617
243,37735,913
108,672
387,962
(10,000)
2,8452,500
(4,655)
5,435,712 5,694,844 5,694,844 5,764,729 69,885
270,676 368,869 368,869 400,217 31,348
$6,414,823
43,749
36,000
$7,211,649
36,000
36,000
36,000
$7,211,649
26,000
26,000
$7,288,004
(10,000)
(10,000)
$76,355
ChangeDescription FY 2020
.702$38,537
Insur & Employee BenefitsUtilitiesMiscellaneous
668,846
961,964
973,555
961,964
973,555
961,964
972,755 (800)
Local/Other Travel 11,591 11,591 10,791 (800)
CHAPTER 2 – 10 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT CHANGE
2022FY
Division of the CARES Act, Early Childhood, and Title I - 294/219/221/296/297
REQUEST2022FY
294 Div of the CARES Act, Early Childhood & Tile I
2 .500 .500 .500Director IP .5002 .200 .200SupervisorO .2002 1.000 1.000 1.000Instructional SpecialistBD 1.0002 1.000 1.000 1.000Education Services SpecBD 1.0002 1.000 1.000 1.000Parent Involvement SpecialistAD 1.0003 1.014 1.014 1.014XTeacher, Special EducationAD 1.0142 Fiscal Assistant V22 1.0001.0002 1.000 1.000 1.000Accountant22 1.0002 1.000 1.000 1.000Administrative Secretary II15 1.0002 1.000 1.000 1.000Data Systems Operator II15 1.0002 1.000 1.000 1.000Administrative Secretary I14 1.0002 1.000 1.000 1.000Registrar13 1.000
9.514 9.714 9.714Subtotal 1.00010.714219 MacDonald Knolls Early Childhood Center
3 1.000 1.000 1.000CoordinatorN 1.0006 .600 .600 .600XSpeech PathologistBD .6006 .800 .800 .800XTeacher, Preschool EducationAD .8003 5.000 5.000 5.000XTeacher, PrekindergartenAD 5.0003 1.000 1.000 1.000XTeacher, ESOLAD 1.0006 1.200 1.200 1.200XTeacher, Special EducationAD 1.2003 .200 .300 .300XTeacher, Physical EducationAD .3003 .200 .300 .300XTeacher, ArtAD .3003 .200 .300 .300XTeacher, General MusicAD .3003 1.000 1.000 1.000Administrative Secretary I14 1.0006 .875 .875 .875XParaeducator13 .8753 7.875 6.875 6.875XParaeducator - Pre-K13 6.8757 1.000 1.000XSocial Services Assistant13 1.00010 1.000 1.000 1.000Building Service Manager II12 1.00010 1.000 1.000 1.000Build Svcs Asst Mgr I Shft 210 1.00010 .500 .500 .500Building Service Wkr Shft 16 .500
22.450 22.750 22.750Subtotal 22.750221 Upcounty Early Childhood Center
3 1.000 1.000 1.000CoordinatorN 1.0003 .800 .800 .800XTeacher, Preschool EducationAD .8003 4.000 4.000 4.000XTeacher, PrekindergartenAD 4.0003 1.200 1.200 1.200XTeacher, Special EducationAD 1.2003 .200 .200 .200XTeacher, Physical EducationAD .2003 .200 .200 .200XTeacher, ArtAD .2003 .200 .200 .200XTeacher, General MusicAD .200
CHAPTER 2 – 11 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT CHANGE
2022FY
Division of the CARES Act, Early Childhood, and Title I -294/219/221/296/297
REQUEST2022FY
221 Upcounty Early Childhood Center
3 1.000 1.000 1.000Administrative Secretary I14 1.0006 .875 .875 .875XParaeducator13 .8753 4.500 4.500 4.500XParaeducator - Pre-K13 4.500
13.975 13.975 13.975Subtotal 13.975
.400 .400 .400 .4001.000 1.000 1.000 1.0001.500 1.500 1.500X 1.5001.800 1.800 1.800X 1.8005.300 5.300 5.300
296 Head Start Programs - Local7 BD Social Worker3 BD Psychologist3 BD Speech Pathologist7 13 Social Services Assistant 7 13 Social Services Assistant 5.300
10.000 10.000 10.000Subtotal 10.000
1.000 1.000 1.000 1.0001.680 1.680 1.680 (.230)1.4501.034 1.034 1.034 1.0345.908 5.908 5.908X (.008)5.900
.850 .850 .850 .8509.710 9.710 9.710X (.060)9.6501.700 1.700 1.700
297 Prekindergarten Programs2 O Supervisor7 BD Social Worker3 BD Psychologist3 BD Speech Pathologist3 BD Psychologist - 10 Month 7 13 Social Services Assistant 7 13 Social Services Assistant 1.700
21.882 21.882 21.882Subtotal (.298)21.584
78.32177.821 78.321Total Positions .70279.023
CHAPTER 2 – 12 TEACHING, LEARNING, AND SCHOOLS
-
Grant: Head Start Programs - 932
Actual FY 2021Budget
FY 2021Current
FY 2022Request
FY 2022
Summer EmploymentProfessional Substitutes
Total Positions (FTE)Position Salaries
13.700$967,717
13.700$1,012,203
13.700$1,012,203
14.700$1,012,996
Other Salaries
01 Salaries & Wages
8,540 8,540 8,540Stipends 7,000 7,000 9,200 2,200Professional Part Time
ConsultantsOther Contractual
OfficeOther Supplies & Materials
MediaInstructional Supplies & Materials
Textbooks
Subtotal Other Salaries
Leased Equipment
Grand Total
Other Equipment
Total Salaries & Wages
02 Contractual Services
Total Contractual Services
03 Supplies & Materials
Total Supplies & Materials
04 Other
Total Other
05 Equipment
Total Equipment
Supporting Services Part TimeOther
16,63519,964
16,63519,964
10,00030,000
(6,635)10,036
46,321
22,5007,278
29,778
22,5007,278
29,778
34,6856,278
40,963 11,185
(1,000)12,185
57,446
20,000
25,320
45,320
20,000
25,320
45,320
22,886
22,300
45,186
(3,020)
2,886
(134)
997,974 1,064,342 1,064,342 1,070,736 6,394
30,257 52,139 52,139 57,740 5,601
$2,360,993 $2,342,763 $2,342,763 $2,438,359 $95,596
ChangeDescription FY 2020
1.000$793
Insur & Employee BenefitsUtilitiesMiscellaneous
1,259,252
1,162,210
22,400
1,203,323
1,162,210
22,400
1,203,323
1,238,690
24,284
1,281,474
76,480
1,884
78,151
Local/Other Travel 18,713 18,713 18,500 (213)8 500 -500 (500)
CHAPTER 2 – 13 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT
Grant: Head Start Programs - 932
FY 2022CHANGE
FY 2022REQUEST
7 1.150 1.150 1.150Social WorkerBD 1.1503 1.000 1.000 1.000PsychologistBD 1.0003 4.800 4.800 4.800XSpeech PathologistBD 4.8003 .150 .150 .150Psychologist - 10 MonthBD .1507 5.600 5.600 5.600XSocial Services Assistant13 1.0006.6007 1.000 1.000 1.000Social Services Assistant13 1.000
13.70013.700 13.700Total Positions 14.700 1.000
CHAPTER 2 – 14 TEACHING, LEARNING, AND SCHOOLS
-
Grant: Title I, Part A Programs - 941
Actual FY 2021Budget
FY 2021Current
FY 2022Request
FY 2022
Summer EmploymentProfessional Substitutes
Total Positions (FTE)Position Salaries
28.800$1,533,743
41.700$4,066,442
41.700$4,066,442
41.700$4,066,442
Other Salaries
01 Salaries & Wages
338,675 338,675 338,675StipendsProfessional Part Time
ConsultantsOther Contractual
OfficeOther Supplies & Materials
MediaInstructional Supplies & Materials
Textbooks
Subtotal Other Salaries
Leased Equipment
Grand Total
Other Equipment
Total Salaries & Wages
02 Contractual Services
Total Contractual Services
03 Supplies & Materials
Total Supplies & Materials
04 Other
Total Other
05 Equipment
Total Equipment
Supporting Services Part TimeOther
2,570,011367,909
2,570,011367,909
2,570,011367,909
1,276,154
559,181
559,181
559,181
559,181
559,181
559,181
1,270,209
605,9527,942
613,894
605,9527,942
613,894
605,9527,942
613,894
6,394,212 7,343,037 7,343,037 7,343,037
4,860,469 3,276,595 3,276,595 3,276,595
$17,518,640
154,916
31,770
$16,331,109
31,770
31,770
31,770
$16,331,109
31,770
31,770
$16,331,109
ChangeDescription FY 2020
Insur & Employee BenefitsUtilitiesMiscellaneous
8,423,149
7,525,880
230,547
7,783,227
7,525,880
230,547
7,783,227
7,525,880
230,547
7,783,227
Local/Other Travel 26,800 26,800 26,8008 800
CHAPTER 2 – 15 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT
Grant: Title I, Part A Programs - 941FY 2022CHANGE
FY 2022REQUEST
2 .500 .500 .500Director IP .5002 1.000 .800 .800SupervisorO .8002 1.000 1.000 1.000CoordinatorN 1.0002 7.000 8.000 8.000Instructional SpecialistBD 8.0003 14.300 25.900 25.900XCentral Off TeacherAD 25.9002 1.000 1.000 1.000Accountant22 1.0002 .400 .400 .400Data Systems Operator II15 .4002 1.600 2.100 2.100Fiscal Assistant II15 2.1002 2.000 2.000 2.000Administrative Secretary I14 2.000
41.70028.800 41.700Total Positions 41.700
CHAPTER 2 – 16 TEACHING, LEARNING, AND SCHOOLS
-
FY 2022 OPERATING BUDGET
Office of Shared Accountability
F.T.E. Positions 32.5
Director II (Q) 1.0Assistant Director II (O) 1.0Administrative Secretary III (16) 1.0
Testing Unit
Supervisor (O) 1.0Evaluation Specialist (B–D) 2.0Technical Analyst (25) 2.0Senior Reporting Specialist (24) 1.0Data Integration Specialist (23) 1.0Testing Support Specialist (20) 1.0Testing Materials Coordinator (16) 1.0Testing Support Assistant (15) 1.0
Applied Research and Evaluation Unit
Supervisor (O) 1.0Coordinator (N) 1.0Evaluation Specialist (B–D) 4.5Logistics Support Specialist (25) 1.0Technical Analyst (25) 0.5Data Integration Specialist (23) 1.0Evaluation Support Specialist (21) 0.75Office Assistant IV (11) 1.0
Assessment Data Management Unit
Supervisor (O) 1.0Instructional Specialist (B–D) 2.0Program Secretary (13) 1.0
Records and Reporting Unit
Records Management Supervisor (H) 1.0Reports Specialist (22) 0.75Office Assistant IV (11) 3.0
CH
AP
TER
2 – 17 TEA
CH
ING
, LEA
RN
ING
, AN
D S
CH
OO
LS
-
Office of Shared Accountability - 624/621/625/626/627
Actual FY 2021Budget
FY 2021Current
FY 2022Request
FY 2022
Summer EmploymentProfessional Substitutes
Total Positions (FTE)Position Salaries
33.125$3,353,126
33.125$3,371,621
33.125$3,371,621
32.500$3,271,520
Other Salaries
01 Salaries & Wages
40,908 40,908 40,908Stipends 57,600 57,600 57,600Professional Part Time
ConsultantsOther Contractual
OfficeOther Supplies & Materials
MediaInstructional Supplies & Materials
Textbooks
Subtotal Other Salaries
Leased Equipment
Grand Total
Other Equipment
Total Salaries & Wages
02 Contractual Services
Total Contractual Services
03 Supplies & Materials
Total Supplies & Materials
04 Other
Total Other
05 Equipment
Total Equipment
Supporting Services Part TimeOther
51,10928,087
51,10928,087
51,10928,087
149,590
416,945
416,945
416,945
416,945
416,945
416,945
20,703
7,80027,359
35,159
7,80027,359
35,159
7,80027,359
35,159
3,413,157 3,549,325 3,549,325 3,449,224 (100,101)
60,031 177,704 177,704 177,704
$3,588,138 $4,012,213 $4,012,213 $3,912,112 ($100,101)
ChangeDescription FY 2020
(.625)($100,101)
Insur & Employee BenefitsUtilitiesMiscellaneous
4,688 10,784 10,784 10,784
Local/Other Travel 10,784 10,784 10,784
CHAPTER 2 – 18 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT CHANGE
2022FY
Office of Shared Accountability - 624/621/625/626/627
REQUEST2022FY
624 Office of Shared Accountability
1 1.000Associate Superintendent1 1.000 1.000Director IIQ 1.0001 1.000 1.000Assistant Director IIO 1.0001 1.000 1.000 1.000SupervisorO (1.000)1 1.000Asst. to Assoc SuptN 1 2.000 2.000 2.000Instructional SpecialistBD (2.000)1 1.000Admin Services Manager I17 1 1.000 1.000Administrative Secretary III16 1.0001 .625 .625 .625Program Secretary13 (.625)
6.625 6.625 6.625Subtotal (3.625)3.000621 Records and Reporting Unit
1 1.000 1.000 1.000Records Management SupervisorH 1.0001 .750 .750 .750Reports Specialist22 .7501 3.000 3.000 3.000Office Assistant IV11 3.000
4.750 4.750 4.750Subtotal 4.750625 Testing Unit
1 1.000 1.000 1.000SupervisorO 1.0001 2.000 2.000 2.000Evaluation SpecialistBD 2.0001 2.000 2.000 2.000Technical Analyst25 2.0001 1.000 1.000 1.000Senior Reporting Specialist24 1.0001 1.000 1.000 1.000Data Integration Specialist23 1.0001 1.000 1.000 1.000Testing Support Specialist20 1.0001 1.000 1.000 1.000Testing Materials Coordinator16 1.0001 1.000 1.000 1.000Testing Support Assistant15 1.000
10.000 10.000 10.000Subtotal 10.000626 Applied Research and Evaluation Unit
1 1.000 1.000 1.000SupervisorO 1.0001 1.000 1.000 1.000CoordinatorN 1.0001 2.000 2.000 2.000Evaluation SpecialistBD 2.5004.5001 .500 .500 .500Technical Analyst25 .5001 Logistics Support Specialist25 1.0001.0001 1.000 1.000 1.000Data Integration Specialist23 1.0001 Evaluation Support Specialist21 .750.7501 Office Assistant IV11 1.0001.000
5.500 5.500 5.500Subtotal 5.25010.750627 Assessment Data Management Unit
1 1.000 1.000 1.000SupervisorO 1.000
CHAPTER 2 – 19 TEACHING, LEARNING, AND SCHOOLS
-
DESCRIPTION CURRENTFYBUDGET
FYACTUAL
20212020 10Mon
FY 2021CAT CHANGE
2022FY
Office of Shared Accountability - 624/621/625/626/627
REQUEST2022FY
627 Assessment Data Management Unit
1 2.500 2.500 2.500Evaluation SpecialistBD (2.500)1 Instructional SpecialistBD 2.0002.0001 1.000 1.000 1.000Logistics Support Specialist25 (1.000)1 .750 .750 .750Evaluation Support Specialist21 (.750)1 Program Secretary13 1.0001.0001 1.000 1.000 1.000Office Assistant IV11 (1.000)
6.250 6.250 6.250Subtotal (2.250)4.000
33.12533.125 33.125Total Positions (.625)32.500
CHAPTER 2 – 20 TEACHING, LEARNING, AND SCHOOLS