chapter 2 · 2020. 12. 22. · chapter 2 chapter 2 teaching, learning, and schools teaching,...

21
Chapter 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

Upload: others

Post on 27-Jan-2021

1 views

Category:

Documents


0 download

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