Colchester, Connecticut

BOE Staffing Analysis FY 21-22

Servers\Server_7752070\File\Board of Education\Education Budget Documents\BY 2021-2022

← Document Library

budget FY 2021-22 District legacy file archive 2022-03-08

This text was produced by optical character recognition (OCR) of a scanned document and may contain errors. The linked document above is the authoritative version.

Machine-extracted text of a publicly posted document, provided for reference and search. The original document at the link above is authoritative.

Certified

I

[

I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

{ Proposed
| we ee
FY 08/09 [FY 09/10 {FY 10/11 |FY 11/12 [FY 12/13 [FY 13/14 |FY 14/15 |FY 15/16 [FY 16/17 |FY 17/18 |FY 18/19 | FY 19/20 | FY 20/21| FY 21/22 Change
Teachers oo

CES 37.90 | 36.90] 365.96] 34.06 / 33.06| 33.06] 3286] 3287| 3347| 3247| 3227] 33.27| 34.40| 36.40 2.34
JIS 44.20 | 44.20 | 43.50 | 40.25 | 39.28 | 38.25 | 37.05) 36.35 | 35.35] 35.35 | 35.70| 35.85 | 36.00 | _36.00 (4.25)
WJJMS 60.25 | 59.80 | 53.65 | 53.05 | 50.10| 50.25| 47.50] 47.50 45.45| 4545 | 4420| 43.20| 43.20| 43.20 (9.85)
BA 78.90 | 78.90| 77.80| 7640] 75.00| 74.00| 71.60! 71.00| 68.20] 68.00| 68.00] 66.20| 64.80 | 64.80 (11.60)
Title IAL 1.00 1.00 1.00 1.00] 1.57 1.60 1.15 1.15 0.65 0.65 0.30 0.15 0.00 0.00 (1.00)
Jobs Bill (n 0.00 0.00 1.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00! 0.00 0.00 0.00 0.00
Total 222.25 | 219.80 | 213.01 | 204.76 |" 199.01 | 197.16 | 190.16 | 188.87 | 183.12 | 181.92 | 180.47 | 178.67 | 178.40 | 180.40 (24,36)
Spec Educ_ 43.22 | 4162[ 4150| 42.20) 40.20] 38.80|  37.20[ 37.20] 39.20] 40.20/ 4440[ 43.60] 44.60 | 44.60 2.40
Grants 7.08 748 | 8.20 7.60 7.60 7.60 7.60 9.40 9.40 940| 8.40 8.40 8.40 9.40 1.80
Total _ 50.30! 49.10 [  49.70| 49.80| 47.80 | 46.40] 44.80| 46.60 48.60) 49.60/ 52.80] 52.00] 53.00| 54.00| 4.20
Total Teachers 272.55 | 268.90 | 262.71 | 254.56 | 246.81 | 243.56 | 234.96 | 235.47 | 231.72 | 231.52 | 233.27 | 230.67 | 231.40 | 234.40 (20.16)
Admin 13.00| 12.00|  12.00| 1200] 1200| 1200) 12.00| 13.00[ 13.00] 1300/ 1300| 1300] 13.00| 13.00 1.00
Total Certified 285.55 | 280.90 | 274.71 | 266.56 | 258.81 | 255.56 | 246.96 | 248.47 | 244.72| 244.52| 246.27| 243.67 | 244.40 | 247.40 (19.16)
Total Classified 157.00 | 151.50 | 164.25 | 163.35 | 157.10 | 158.30 | 158.35 | 161.35 | 163.63| 160.38 | 166.50| 165.20| 16297/ 0.00; =|
TOTAL 442.55 | 432.40 | 438.96 | 429.91 | 415.91 | 413.86 | 405.31 | 409.82 | 408.35 | 404.90 412.77 | 408.87| 407.37 | 247.40
Change ~(10.15)| 6.56 | (9.05)| (14.00)| (2.05) (8.55) 4.54 | —(1.47)|—(3.45)| 7.87 | (3.90)| —_(1.51)| (159.97)/ |

 

 

 


 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proposed
[FY o8io9 | FY 09/10 | FY 10/11 | FY 11/12 | FY 12/13 | FY 13/14 | FY 14/15 | FY 15/16 | FY 16/17 | FY 17/18 | FY 18/19 | FY 19/20 | FY 20/24 | FY 21/22 10 yr

CES 12.50 12.00 11.00 10.50 14.25 13.25 13.25 | 13.25 13.25 | 12.25 13.25 12.25 10.00 10.00 (0.50)
JIS __ 5.00 5.00 8.00 8.00 9.00 9.00 9.00 9.00 9.00 9.00} 8.00 8.00 |" 8.00 8.00 0.00
WsJMS 5.00 5.00 5.00 5.00 6.00 6.00 4.50 4.50 2.00 2.00 3.00 3.00 3.00 | 3.00 (2.00)
BA 4.00 4.50 4.50 4.50 5.60| 5.50] ‘5.50 . 5.50 5.50 6.50 6.50 6.50 6.50 2.00
Title MM 5.00 5.00 3.50 3.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (3.50)
Jobs Bill (new) 0.00 0.00 8.00 4.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 | 0.00 (4.00)
Total — 31.50 | 31.50 |" 40.00 | "35.50 |" 34.75 | 33.75 | 32.25 | 32.25|  29.75| 28.75 | 30.75 | 29.75 | 27.50 | 27.50 ~

Spec Educ _ 49.00 | 44.50 | 46.50 | 52.00) 48.85]  52.00| 55.60] 58.00/ 64.00/ 61.85| 64.35| 6262] 5983/ 61.83 9.83
Grants 7.00 5.50 7.50 5.60 5.15 3.50 1.40 2.00 2.00 | 2.15 1.65 | 2.38 2.81 4.81 | (0.69)
Total 56.00 | 50.00| 54.00; 57.50| 54.00| 55.50| 57.00| 60.00| 66.00| 64.00| 66.00/ 65.00|  62.64| 66.64 9.14

Office Professionals ~ ~

CES ee eee 3.50 3.50 3.50 3.375 3.50| 3.50 3.50 3.50 3.00 3.00 2.00 2.00 (1.50)
JJIS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 (1.00)
WJJMS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00
BA 3.50 3.50 3.50 3.00 3.00 [3.125 3.00 3.00 3,00 3.00 3.00 3.00 3.00 3.00 0.00.
BA Guidance 2.00 2.00 2.00 2.00 2.00 2.00] 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00
Facilities 0.25 0.25 0.25 0.25 0.25 |
To _ LL _L 025| 0.25 0.25 0.25 0.25
Spec Educ 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2:00 2.00 2.00 0.00
Supt office 0.00 0.00 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.76 0.00.
Curriculum 1.00 1.00 1.00 1.00 0.50 0.75 0.75 | 0.75 0.75 0.75 0.75 0.75 1.00 | 1.00 0.00
Finance (shared) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.50 0.50 0.00 0.00 0.00 0.00 (1.00)
Medicaid grant __ 050 0.50] 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 | 0.00 0.00 0.00 0.00
Total 19.50| 19.50| 19.75| 19.25| 1875/ 19.00| 19.00| 19.00| 1850/ 18.50| 18.00| 17.00| 16.25| 16.25 (3.00)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Classified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proposed
FY 08/09 | FY 09/10 | FY 10/41 | FY 11/42 | FY 12/13 | FY 13/14 | FY 14/15 | FY 15/16 | FY 16/17 | FY 17/18 | FY 18/49 | FY 19/20 | FY 20/24 | FY 21/22 10 yr
Facilities&Grounds [| | | | [| | Jf) — -
Supervisory (shared) 1.50 1.50 150] 410 [1.10 1.55 1.60 1.60 1.10 1.10 1.10 1.40 | 1.40 1.40 0.00
Custodians endl
CES 7.00 7.00{ 7.00! 7.001 6.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 | _7.00 0.00
WIS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 0,00
WJJMS 9.00 9.00 {9.00 9.00 ___ 8.00 8.00 8.00 8.00 8.00 8.00 (4.00)
BA 9.00 9.00 9.00 9.00 8.50 | 8.50 8.50 8.50 8.50 8.50 _ (0.50)
District 2.50 250{ 250| 2.50. 2.25 2.00 2.25 2.25| 2.38 2.38 (0.13)
Total 36.50 | 36.50} 36.50| 36.10| 35.10] 35.55 35.60] 35.60| 34.35| 34.10| 34.35| 34.35 | 34.48 | 34.48 (4.63)
CES 1.50 1.50 1.60 1.50 1.50 1.00 1.0 1.00 1.00 1.00 | 1.00 1.00 1.00 (0.50)
WIS 1.25 1.50 1.50 1.50 1.50 1.50 1.00 1.00 1.00 1.00 1.00 | 1.00 1.00 1.00 (0.50)
WJJMS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 | 1.00 0.00
BA 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00
District 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 | 0.00 0.00
Total _ 5.50 5.50 5.50 5.50 5.50 5.50 4.50 450/450) 4.50 4.50 4.50 4.50 4.50 (1.00)
Finance J ee ee ee _ : nee
CFO (shared) 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 | 0.50 0.50 0.50 0.50 0.00
Support Staff (shared) 200) 200) 200] 2.00 |_ 2.00 2.00 2.53 2.53 2.90 2.90 2.90 2.90 0.90
Total 2.50/ 2.50 | 2.50 | "2.50 |” _ 250 | 2.50 |" 3.03 3.03 3.40 3.40 340; 340; | 0.90
Non-union Support Staff lo. _
Info Technology 3.00 3.00 3.00 3.00 3.00 3.00 4.00 4.00 4.00 4.00 6.00 6.00 6.00 6.00 3.00
Supt office 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 1.00 1.00 (1.00)
DirectorofHR 0.70 0.70 0.70 0.70
HR Assistant _ tC 1.00 1.00 1.00
Transportation __ 0.50 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 | 0.00 0.00 (0.50)
School Safety 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00
School Resource Officer 0.00 0.00 1.00 1.00 1.00 1.00 4.00 1.00 1.00 1.00 1.00 1.00 { 4.00 0.00
Greeter_ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 3.00 3.00 __3.00.
In School Suspension _ _ _ | _ 1.00 1.00 1.00
Total 5.50 6.00 6.00 7.00 6.50 6.50 7.50 7.50 7.50 7.50 950 | 11.20] 14.20 14.20[ | 7.20,
Total Classified 157.00 | 151.50 | 164.25 | 163.35 [157.10 | 158.30 | 158.35 | 161.35 [163.63 | 160.38 | 166.50 | 165.20| 162.97 | 166.97 3.61