School Budget Overview

 Fair Student Funding Budget For 2012-13 School Year



(*)To print in Internet Explorer, in Paper Options use "Enable Shrink-to-Fit" and in Page Setup and set the print margins to .25

Fair Student Funding Formula Overview l m n   o   p
o * m
  q
o - n
  r
q * m
Fair Student Funding Weighted Register Formula FY13
Weight
FY13 Per Capita without Funding for System-wide Teacher Salary Growth* FY12
Actual Registers
  FY13 Projected   Register Change
  Register   Formula   Register   Formula
I. Grade Weight      723    752    $3,161,131     29    $121,418
    i. K-5  1.00  $4,085.30  460    480    $1,960,944     20    $81,706
    ii. 6-8  1.08  $4,412.45  263    272    $1,200,188     9    $39,712
    iii. 9-12  1.03  $4,207.47  0    0    $0     0    $0
Need Weight Total      820    884    $1,220,705     64    $94,720
II. Academic Intervention      531    551    $270,120     20    $9,805
    i. Poverty  0.12  $490.24  531    551    $270,120     20    $9,805
    ii. Achievement (4-5)                      
    a. Well Below Standards  0.40  $1,633.71  0    0    $0     0    $0
    b. Below Standards  0.25  $1,020.81  0    0    $0     0    $0
    iii. Achievement (6-8)                      
    a. Well Below Standards  0.50  $2,043.69  0    0    $0     0    $0
    b. Below Standards  0.35  $1,429.75  0    0    $0     0    $0
    iii. Achievement (9-12)        
    a. Well Below Standards  0.40  $1,633.71  0    0    $0     0    $0
    b. Below Standards  0.25  $1,020.81  0    0    $0     0    $0
    iv. Heavy Graduation Challenge OTC  0.20  $816.30  0    0    $0     0    $0
III. English Language Learner (ELL)      166    181    $323,169     15    $29,835
    i. K-5  0.40  $1,633.71  112    114    $186,242     2    $3,267
    ii. 6-8  0.50  $2,043.69  54    67    $136,927     13    $26,568
    iii. 9-12  0.50  $2,043.69  0    0    $0     0    $0
IV. Special Education Services      123    152    $627,416     29    $55,080
    i Special Education < 60%                      
    a. <= 20%  0.56  $2,288.02  54    64    $146,433     10    $22,880
    b. 21% to 59%  1.25  $5,109.00  0    54    $275,886     54    $275,886
    ii. Special Education >= 60% Contained                      
    a. K-8 Filled Seats  1.18  $4,824.00  22    21    $101,304     (1)    ($4,824)
    b. 9-12 Filled Seats  0.58  $2,386.16  0    0    $0     0    $0
    iii. Special Education >= 60% Integrated                      
    a. K Filled Seats  2.09  $8,531.00  6    8    $68,248     2    $17,062
    b. 1-5 Filled Seats  1.74  $7,109.00  18    0    $0     (18)    ($127,962)
    c. 6-8 Filled Seats  1.74  $7,109.00  23    5    $35,545     (18)    ($127,962)
    d. 9-12 Filled Seats  1.74  $7,109.00  0    0    $0     0    $0
V. Portfolio      0    0    $0     0    $0
    i. Career and Technical Education                      
    a. Nursing  0.26  $1,062.22  0    0    $0     0    $0
    b. Health / Trade / Technical  0.17  $694.69  0    0    $0     0    $0
    c. Business  0.12  $489.70  0    0    $0     0    $0
    d. Home Economics / Art  0.05  $203.95  0    0    $0     0    $0
    ii. Specialized Academic  0.25  $1,020.81  0    0    $0     0    $0
    iii. Specialized Audition  0.35  $1,429.75  0    0    $0     0    $0
    iv. Transfer School                      
    a. Heavy Graduation Challenge  0.40  $1,633.71  0    0    $0     0    $0
    b. Regular Graduation Challenge  0.30  $1,242.01  0    0    $0     0    $0
TOTAL FAIR STUDENT FUNDING WEIGHTED REGISTER AND FORMULA   1,019.68     1,072.59     $4,381,837     52.91     $216,138
Adjustment for System-wide Teacher Salary Growth [i] Weighted Register   Salary            
1,072.59 x $34.80 + $37,331        
Foundation       +   $225,000        
FY13 Fair Student Formula at 100% [j]       =   $4,644,168        

 

WALK THROUGH FROM FAIR STUDENT FUNDING WEIGHTED REGISTER FORMULA TO PRELIMINARY ALLOCATION        
FY12 Revised Based Allocations (from Overview page) a       $3,690,441
Register Change          
  Fair Student Funding Register Formula s   $216,138    
  Change to Preliminary Fair Student Funding Percentage Capped at 100% t x 83.19%    
  Register Change Allocation Based on School's Percent of Formula h     + $179,805
Adjustment for System-wide Teacher Salary Growth i     + $37,331
  Foundation for New Schools u     + $0
FY13 Initial Fair Student Funding Allocations g=a+h+i+u     = $3,907,577
FY13 Final Percent of Formula                   ($3,907,577 - $225,000) k       83.33%
                      ($4,644,168 - $225,000)