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      3,025    3,000    $12,622,395     (25)    ($105,187)
    i. K-5  1.00  $4,085.30  0    0    $0     0    $0
    ii. 6-8  1.08  $4,412.45  0    0    $0     0    $0
    iii. 9-12  1.03  $4,207.47  3,025    3,000    $12,622,395     (25)    ($105,187)
Need Weight Total      2,178    1,989    $4,462,956     (189)    ($322,259)
II. Academic Intervention      1,393    1,192    $1,477,891     (201)    ($334,509)
    i. Poverty  0.12  $490.24  0    0    $0     0    $0
    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  637    435    $710,662     (202)    ($330,009)
    b. Below Standards  0.25  $1,020.81  756    730    $745,189     (26)    ($26,541)
    iv. Heavy Graduation Challenge OTC  0.20  $816.30  0    27    $22,040     27    $22,040
III. English Language Learner (ELL)      410    416    $850,173     6    $12,262
    i. K-5  0.40  $1,633.71  0    0    $0     0    $0
    ii. 6-8  0.50  $2,043.69  0    0    $0     0    $0
    iii. 9-12  0.50  $2,043.69  410    416    $850,173     6    $12,262
IV. Special Education Services      375    381    $2,134,892     6    ($12)
    i Special Education < 60%                      
    a. <= 20%  0.56  $2,288.02  76    85    $194,481     9    $20,592
    b. 21% to 59%  1.25  $5,109.00  2    4    $20,436     2    $10,218
    ii. Special Education >= 60% Contained                      
    a. K-8 Filled Seats  1.18  $4,824.00  0    0    $0     0    $0
    b. 9-12 Filled Seats  0.58  $2,386.16  34    33    $78,743     (1)    ($2,386)
    iii. Special Education >= 60% Integrated                      
    a. K Filled Seats  2.09  $8,531.00  0    0    $0     0    $0
    b. 1-5 Filled Seats  1.74  $7,109.00  0    0    $0     0    $0
    c. 6-8 Filled Seats  1.74  $7,109.00  0    0    $0     0    $0
    d. 9-12 Filled Seats  1.74  $7,109.00  263    259    $1,841,231     (4)    ($28,436)
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   4,286.78     4,182.15     $17,085,351     (104.63)     ($427,446)
Adjustment for System-wide Teacher Salary Growth [i] Weighted Register   Salary            
4,182.15 x $34.80 + $145,558        
Foundation       +   $225,000        
FY13 Fair Student Formula at 100% [j]       =   $17,455,909        

 

WALK THROUGH FROM FAIR STUDENT FUNDING WEIGHTED REGISTER FORMULA TO PRELIMINARY ALLOCATION        
FY12 Revised Based Allocations (from Overview page) a       $15,016,480
Register Change          
  Fair Student Funding Register Formula s   ($427,446)    
  Change to Preliminary Fair Student Funding Percentage Capped at 100% t x 84.46%    
  Register Change Allocation Based on School's Percent of Formula h     + ($361,025)
Adjustment for System-wide Teacher Salary Growth i     + $145,558
  Foundation for New Schools u     + $0
FY13 Initial Fair Student Funding Allocations g=a+h+i+u     = $14,801,013
FY13 Final Percent of Formula                   ($14,801,013 - $225,000) k       84.59%
                      ($17,455,909 - $225,000)