Port Townsend School District
450 Fir Street
Port Townsend, WA 98368
360.379.4502
Port Townsend School District Linclon School Building
School Board Superintendent Staff Human Resources Special Programs Financial Services Maintenance and Operations

2006-2007 Budget Narrative

Download the complete document as a PDF here.

2006-2007

DISTRICT NARRATIVE BUDGET 

(UPDATED 6/26/06)

PROGRAM PAGE

Program Title  

Salary Items Not Included Elsewhere

Budget #

01-00

Source of Funds 

Special Levy

Responsibility

T. Opstad





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

48,888


78,799


156,000


Classified Salaries

332


161


44,000


Employee Benefits

7,967


3,284


28,488


Non-Employee Costs

422






TOTAL

57,609


82,244


228,488









Purpose of Program

This area includes costs associated with paying the state-mandated retirement health care carve out.  This payment is made as a contractual obligation on behalf of all employees.  Subs and other staff costs that are to be reimbursed from the ASB or outside sources are also charged here.  There is also a budgeted amount for sick leave buyback for potential retirees at the end of the school year.  Finally, there is an amount here that is to cover overload payments to certificated staff per the negotiated contract.  For the 2006-2007 budget the amount of carve out payments to staff is all included here.  After the first payroll is run in September, that amount ($120,658) will be spread to the various programs by the system.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

LID Coverage for Part Time Teachers

Budget #

01-01

Source of Funds 

Special Levy

Responsibility

T. Opstad





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

2,830


2,683


4,500


Classified Salaries







Employee Benefits

324


383


348


Non-Employee Costs







TOTAL

3,155


3,066


4,848









Purpose of Program

This area is the repository for coverage of part time teachers on Staff Training afternoons and LID Days.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Port Townsend High School

Budget #

01-02 and 02-00

Source of Funds 

State/Special Levy/Fees

Responsibility

C. Ehrhardt





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

1,086,983


1,045,925


1,037,476

18.057

Classified Salaries

116,529


114,180


134,162

3.903

Employee Benefits

302,900


332,016


328,721


Non-Employee Costs

41,140


47,117


44,035


TOTAL

1,547,552


1,539,238


1,544,394

21.960








Purpose of Program

The purpose of this program is to provide instruction and related services to the students in grades 9-12.  Salaries and benefits for all basic education classroom teachers, administrators, counselors, librarian, secretaries, and educational assistants are covered by this program, as well as costs for substitutes for these employees.  Also included are the costs of supplies, materials, equipment, travel, and contracted services.  This budget also continues to support the cost of the truancy officer at the high school. This budget also continues to reflect a 10% budget reduction in the Non-Employee related costs.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Blue Heron Middle School

Budget #

01-03 and 03-00

Source of Funds 

State/Special Levy/Fees

Responsibility

M. Decker





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

830,078


748,782


800,041

14.950

Classified Salaries

81,268


72,075


72,756

2.201

Employee Benefits

246,855


235,112


256,562


Non-Employee Costs

39,564


42,570


36,763


TOTAL

1,197,765


1,098,539


1,166,122

17.151








Purpose of Program

The purpose of this program is to provide instruction and related services to the students in grades 6-8.  Salaries and benefits for all basic education classroom teachers, administrators, counselors, librarian, secretaries, and aides are covered by this program, as well as costs for substitutes for these employees.  Also included are the costs of supplies, materials, equipment, travel, and contracted services. This budget also continues to reflect a 10% budget reduction in the Non-Employee related costs.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Extra-Curricular Activities

Budget #

01-04

Source of Funds 

State/Special Levy

Responsibility

Kent/Hickman

Keenan





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

40,410


38,900


27,756


Classified Salaries

105,205


96,391


91,950


Employee Benefits

16,260


14,740


32,732


Non-Employee Costs

40,512


44,687


22,562


TOTAL

202,387


194,718


175,000









Purpose of Program

The purpose of this program is to provide athletics and other extra-curricular activities to students in grades 6-12.  The program covers the costs of coach’s stipends, the Athletic Director’s salary and approximately 85% of the transportation of students to games and contests.  The remaining funds, including the balance of the transportation costs, officials and field rental, needed to support the extra-curricular program come from the Associated Student Body Fund.  These costs in the ASB Fund are partially offset by the payment of participation fees for those students in extracurricular activities.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Washington Arts Commission Grant

Budget #

01-05

Source of Funds 

Grant

Responsibility

T. Opstad





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

4,884






Classified Salaries

19,000






Employee Benefits

2,177






Non-Employee Costs

8,057


29,750


33,600


TOTAL

34,119


29,750


33,600









Purpose of Program

This grant provides added experiences in Art and Drama to students.  The latest application has produced a grant award of $33,500 for the 2006-07 school year.  The grant for the 2005-2006 school year was $29,750 and was a reduction from prior years due to state budget cuts in the legislative session.  This coming year, some of those cuts were restored.

2006-2007

DISTRICTNARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Academic Competition 

Budget #

01-09

Source of Funds 

Levy

Responsibility

Administrators





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

899


1,201




Classified Salaries







Employee Benefits

90


124




Non-Employee Costs

8,805


8,600


9,380


TOTAL

9,794


9,925


9,380









Purpose of Program

This program provides funds from the special levy to cover costs associated with academic competition for students in Grades 1-12.  Stipends for the coaches of Knowledge Bowl and Mock Trial are paid in program 01-04 as part of extra curricular non-athletic activity support.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Levy Library Support

Budget #

01-10

Source of Funds 

Special Levy

Responsibility

T. Opstad





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries







Classified Salaries







Employee Benefits







Non-Employee Costs

19,610


15,560


17,800


TOTAL

19,610


15,560


17,800









Purpose of Program

This program has funded the levy support for the libraries at the various schools.  In past years it has also included an allocation for equipment replacement purchases that were unable to be covered by building budgets or other areas.  The levy equipment support was removed from the budget of 04-05 and has not been reinstated.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Mountain View School

Budget #

01-11 and 11-00

Source of Funds 

State/Special Levy

Responsibility

F. Brou





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

901,503


863,337


860,570

15.349

Classified Salaries

73,448


60,794


72,642

2.494

Employee Benefits

249,969


260,214


273,029


Non-Employee Costs

25,275


25,028


26,784


TOTAL

1,250,195


1,209,373


1,233,025

17.843








Purpose of Program

The purpose of this program is to provide instruction and related services to students in grades 3-5 and OPEPO.  Salaries and benefits for all basic education classroom teachers, counselor, principal, librarian, secretary, and educational assistants are covered by this program, as well as substitute costs for these employees.  Also included are the costs of supplies, materials, equipment, travel and contracted services. This budget also continues to reflect a 10% budget reduction in the Non-Employee related costs.

2006-2007

DISTRICT NARRATIVE BUDGET 

(UPDATED 6/26/06)

PROGRAM PAGE

Program Title  

Grant Street School

Budget #

01-12 and 12-00

Source of Funds 

State/Special Levy

Responsibility

S. Finch





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

679,192


672,468


688,718

11.830

Classified Salaries

82,294


72,038


81,336

2.638

Employee Benefits

191,751


209,788


225,599


Non-Employee Costs

20,159


30,200


18,597


TOTAL

973,396


984,494


1,014,250

14.468








Purpose of Program

The purpose of this program is to provide instruction and related services to students in grades K-2 at Grant Street School.  Salaries and benefits for all basic education classroom teachers, counselor, principal, librarian, secretary, and educational assistants are covered by this program, as well as substitute costs for these employees.  Also included are the costs of supplies, materials, equipment, travel and contracted services.  This budget also continues to reflect a 10% budget reduction in the Non-Employee related costs.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Mar Vista Alternative H.S & PEP Prog.

Budget #

01-15 and 15-00

Source of Funds 

State/Special Levy 

Responsibility

C. Ehrhardt











2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

115,396


116,701


123,890

2.000

Classified Salaries

11,990


11,516


12,677

.445

Employee Benefits

29,334


31,876


39,256


Non-Employee Costs

5,148


10,270


6,256


TOTAL

161,868


170,363


182,079

2.445








Purpose of Program

The Mar Vista Alternative High School and PEP Program is a combined alternative program that serves students who, for various reasons, are better served in an alternative educational setting.  These reasons could include illness that allows students to attend only on an irregular basis, unusual work situations, pregnancy, or discipline problems.  A 10% reduction in the Non-Employee related costs remains in effect as a result of continuing budget cuts.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Program Development

Budget #

01-16/17/19

Source of Funds 

State General/Special Levy

Responsibility

T. Opstad





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

29,082


61,827




Classified Salaries

12,238


1,227




Employee Benefits

5,343


6,983




Non-Employee Costs

14,888


32,890


33,994


TOTAL

61,551


102,927


33,994









Purpose of Program

Program 01-16 groups the activities related to services furnished to us by the ESD such as clock hour accounting, management of knowledge bowl and young writers programs.    Also included are funds for district-wide student assessment and assessment scoring.

Program 01-17 in the 2004-2005 school year represents the cost of one optional day granted to certificated staff for the purposes of curriculum work and other assignments.  In 2005-2006, there were two optional days charged here.  In 2006-2007 the days charged here formerly have been moved into a federal grant that provides for professional development as part of the uses of the grant.

Program 01-19 is the area where various grants are spent from year to year.  When a grant is awarded an offsetting account is created in this area to track the spending of the grant.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Levy Enrichment

Budget #

01-18

Source of Funds 

Levy

Responsibility

C. Ehrhardt





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

17,624


2,169


1,350


Classified Salaries

950


900


450


Employee Benefits

3,181


368


232


Non-Employee Costs

7,475


11,580


10,356


TOTAL

29,230


15,017


12,388









Purpose of Program

This program provides funds for enrichment activities at all levels of the district.  Part of the funding is targeted towards students who are identified as Gifted and Talented.  The coordinator position for this program was removed as part of budget cuts so the coordination responsibilities for the 2005-2006 school year were under the direction of the high school principal.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

Curriculum Leadership

Budget #

01-20

Source of Funds 

Levy

Responsibility

T. Opstad











2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

2,689


2,467


5,000


Classified Salaries







Employee Benefits

264


275


1,000


Non-Employee Costs







TOTAL

2,953


2,742


6,000









Purpose of Program

This budget was set up for continuation of the Instructional Leadership and Instructional Materials Committees.  The allocation in this area for any curriculum planning efforts in both the 2004-2005 and 2005-2006 school year has been used for the Instructional Leadership Committee and the Instructional Materials Committee has not met.

2006-2007

DISTRICT NARRATIVE BUDGET 

PROGRAM PAGE

Program Title  

District Special Ed. Costs

Budget #

01-21

Source of Funds 

State

Responsibility

Range





 






2004-2005 Actual

2005-2006 Bud Ext

2006-2007 Budget

Item

Cost

FTE

Cost

FTE

Cost

FTE








Certificated Salaries

191,865


153,278


136,707

2.520

Classified Salaries

3,295