TITLE VI-B (of IDEA)703<strong>Prince</strong> <strong>William</strong> County Public Schools<strong>FY</strong> <strong>2010</strong> <strong>Proposed</strong> <strong>Budget</strong><strong>FY</strong> 2006 <strong>FY</strong> 2007 <strong>FY</strong> 2008 <strong>FY</strong> 2009 Approved <strong>FY</strong> <strong>2010</strong> <strong>Proposed</strong> Increase/(Decrease)Actual Actual Actual <strong>Budget</strong> Positions <strong>Budget</strong> Positions <strong>Budget</strong> Positions1106 Supervisor 377,097 425,123 428,483 459,888 4.4 477,516 4.4 17,628 0.01107 Admin. Coordinator 530,675 678,862 685,996 1,053,000 13.0 1,162,560 14.0 109,560 1.01120 Teacher, Classroom 2,612,449 2,627,560 2,940,351 2,724,552 47.6 2,495,952 41.9 (228,600) (5.7)1122 Counselor 0 0 0 56,760 1.0 58,800 1.0 2,040 0.01130 Social Worker 1,036,395 1,274,854 1,379,658 1,257,276 20.9 1,296,312 20.8 39,036 (0.1)1133 Psychologist 1,139,713 1,263,641 1,367,267 1,279,872 21.6 1,326,312 21.6 46,440 0.01134 School Nurse 0 39,183 102,720 2.0 0 0.0 (102,720) (2.0)1136 Diagnostician 798,755 769,328 780,222 618,048 10.4 680,880 11.0 62,832 0.61138 Support Professional 0 0 170,280 3.0 425,640 7.5 255,360 4.51140 Teacher Assistant 245,232 241,017 263,209 270,816 12.4 298,584 13.2 27,768 0.81141 Student Attendant 315,225 272,624 111,581 200,000 0.0 200,000 0.0 0 0.01146 Home-Sch. Coordinator 19,364 20,524 21,541 18,396 0.7 19,152 0.7 756 0.01200 Overtime 1,025 0 867 0 0 01300 Temporary Employee 0 1,327 68 0 0 01500 Substitute Teacher 0 997 0 0 0 01900 Other Salary / Wages 387,989 415,573 303,444 200,000 304,000 104,0002000 Benefits/Employee 0 19 63 0 0 02100 Social Security - FICA 535,056 580,707 605,330 643,344 669,012 25,6682210 Retirement - VRS 716,146 965,724 1,104,024 1,192,680 1,224,252 31,5722211 Retiree Health Care Credit 33,898 33,001 84,309 0 0 02220 Retirement - PWCS 134,110 145,308 170,416 179,892 151,200 (28,692)2300 Health Insurance - HMP 411,345 433,242 431,241 748,824 718,128 (30,696)2400 Life Insurance - GLI 0 76,141 72,103 65,736 62,556 (3,180)3100 Professional Services 210,608 132,109 60,034 25,000 19,195 (5,805)3102 Health Services 3,637 3,118 1,410 2,405 0 (2,405)3401 Travel Reimbursement 0 0 0 0 0 03402 Conference Expenses 0 1,794 0 2,000 0 (2,000)3450 Field Trips 268,865 265,607 273,211 175,000 230,000 55,0003700 In-Service Expenses 105,972 133,338 54,513 1,000 0 (1,000)3902 Printing Services 573 0 0 100 0 (100)3999 Other Contract Expenses 72,714 108,216 339,053 350,000 212,036 (137,964)4001 Office Supplies 2,197 281 0 100 0 (100)4010 Instructional Supplies 316,927 130,494 49,494 26,681 15,000 (11,681)4011 Textbooks 0 0 0 1,000 0 (1,000)4013 Testing Materials 110,615 58,279 22,058 1,000 0 (1,000)4310 Tech. Supply Equip.Addl. 27,435 (27,776) 0 0 0 0Totals 10,414,018 11,031,034 11,591,631 11,826,370 137.0 12,047,087 136.1 220,717 (0.9)71
<strong>Prince</strong> <strong>William</strong> County Public Schools<strong>FY</strong> <strong>2010</strong> <strong>Proposed</strong> <strong>Budget</strong>IDEA - PRESCHOOL/CHILD FIND INCENTIVE GRANT704<strong>FY</strong> 2006 <strong>FY</strong> 2007 <strong>FY</strong> 2008 <strong>FY</strong> 2009 Approved <strong>FY</strong> <strong>2010</strong> <strong>Proposed</strong> Increase/(Decrease)Actual Actual Actual <strong>Budget</strong> Positions <strong>Budget</strong> Positions <strong>Budget</strong> Positions1106 Supervisor 103,486 109,790 0 0 0.0 32,688 0.3 32,688 0.31111 Principal 1,600 0 0 0 0.0 0 0.0 0 0.01120 Teacher, Classroom 4,550 3,815 0 0 0.0 0 0.0 0 0.01136 Diagnostician 217,061 196,406 137,269 103,872 1.6 67,320 1.0 (36,552) (0.6)1140 Teacher Assistant 1,031 95,899 139,839 152,880 7.0 155,846 7.0 2,966 0.01150 Secretarial/Bookkeeper 149 0 0 0 0.0 0 0.0 0 0.01300 Temporary Employee 45 1,444 0 0 0 01900 Other Salary / Wages 1,965 0 0 4,010 0 (4,010)2100 Social Security - FICA 23,828 28,324 19,951 19,903 19,740 (163)2210 Retirement - VRS 31,227 46,689 41,096 38,208 38,376 1682211 Retiree Health Care Credit 1,478 1,611 3,116 0 0 02220 Retirement - PWCS 10,509 10,879 5,238 5,760 4,692 (1,068)2300 Health Insurance - HMP 16,603 25,941 24,453 24,000 22,488 (1,512)2400 Life Insurance - GLI 0 3,728 2,692 2,088 1,944 (144)4010 Instructional Supplies 0 1,486 170 0 0 0Totals 413,533 526,013 373,824 350,721 8.6 343,094 8.3 (7,627) (0.3)72