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      592    581    $2,444,537     (11)    ($46,282)
    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  592    581    $2,444,537     (11)    ($46,282)
Need Weight Total      513    490    $915,222     (23)    ($45,725)
II. Academic Intervention      352    323    $410,008     (29)    ($53,509)
    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  170    135    $220,550     (35)    ($57,180)
    b. Below Standards  0.25  $1,020.81  182    176    $179,662     (6)    ($6,125)
    iv. Heavy Graduation Challenge OTC  0.20  $816.30  0    12    $9,796     12    $9,796
III. English Language Learner (ELL)      59    64    $130,796     5    $10,218
    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  59    64    $130,796     5    $10,218
IV. Special Education Services      102    103    $374,418     1    ($2,435)
    i Special Education < 60%                      
    a. <= 20%  0.56  $2,288.02  43    44    $100,673     1    $2,288
    b. 21% to 59%  1.25  $5,109.00  2    2    $10,218     0    $0
    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  29    30    $71,585     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  28    27    $191,943     (1)    ($7,109)
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   844.92     822.40     $3,359,760     (22.52)     ($92,007)
Adjustment for System-wide Teacher Salary Growth [i] Weighted Register   Salary            
822.40 x $34.80 + $28,623        
Foundation       +   $225,000        
FY13 Fair Student Formula at 100% [j]       =   $3,613,383        

 

WALK THROUGH FROM FAIR STUDENT FUNDING WEIGHTED REGISTER FORMULA TO PRELIMINARY ALLOCATION        
FY12 Revised Based Allocations (from Overview page) a       $2,998,906
Register Change          
  Fair Student Funding Register Formula s   ($92,007)    
  Change to Preliminary Fair Student Funding Percentage Capped at 100% t x 80.36%    
  Register Change Allocation Based on School's Percent of Formula h     + ($73,939)
Adjustment for System-wide Teacher Salary Growth i     + $28,623
  Foundation for New Schools u     + $0
FY13 Initial Fair Student Funding Allocations g=a+h+i+u     = $2,953,590
FY13 Final Percent of Formula                   ($2,953,590 - $225,000) k       80.53%
                      ($3,613,383 - $225,000)