1 / 18

College Community School District

College Community School District. Budget Calculations for General Fund 2002-03 Budget Year. Controlled Budget - $14,379,158. Multiply the state cost per student: $4,557 By our certified enrollment from 2001-02: 3,155.4. Supplemental - $19,048.

michael-conner
Download Presentation

College Community School District

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. College Community School District • Budget Calculations for General Fund 2002-03 Budget Year

  2. Controlled Budget - $14,379,158 • Multiply the state cost per student: $4,557 • By our certified enrollment from 2001-02: 3,155.4

  3. Supplemental - $19,048 • 01-02 Certified Enrollment of ESL & PSEO (4.18) multiplied by the cost per pupil $4,557

  4. Additional At-Risk - $49,006 • 01-02 formula of students served at Lincoln Learning Center (weighted) 10.754 • Multiplied times the state cost per pupil $4,557

  5. Special Education - $1,816,101 • Multiply our weighted special education count: 393.53 • Times the state cost per pupil: $4,557

  6. Special Education Part B - $74,226 • Federal Allocation based on Individuals with Disabilities Educational Act • 01-02 student count (85%) • 01-02 Poverty (15%)

  7. AEA Flow Thru - $915,906 • 1. Special Ed. Support Services - AEA Special Ed. Cost per pupil ($199.47) times our Weighted Enrollment (3,553.93) • 2. Media Services - Total Enrollment (3239) times the AEA Media cost per pupil ($37.28) • 3. Education Services – Total Enrollment (3239) times the AEA Ed. Services cost per pupil ($40.89)

  8. Balance Carried Forward - $1,634,500 • Maximum Authorized Budget (01-02) less actual Expenditures. • Based on Certified Annual Report (CAR)

  9. SBRC Added Growth for At-risk - $675,000 • Potential Dropouts/Returning Dropouts (not to exceed 5% of 02 Certified Enrollment) Budget Proposal less (-) 25% to come from district Regular Program Cost.

  10. Miscellaneous Income - $4,306,460 • See Miscellaneous Income Estimate Special Education Tuition Open Enrollment (incoming) Fees and Rentals Interest Revenue Title I Allocations State Career Path Allocations

  11. Phase I, II, and III - $365,569 • Educational Excellence Allocations State Allocation based on: 2001 Certified Enrollment (3155.4) 2001 Teacher Count (245.286)

  12. SBRC allowance to adjust for actual special education costs - $169,979 • 2001 Special Education Receipts ($3,459,125) less (-) Actual Expenditures ($3,629,104)

  13. SBRC allowance for open enrollment - $0.00 • Open Enrollment out not on 01-02 Certified Enrollment greater than 02-03 Certified Enrollment.

  14. SBRC allowance for increased enrollment - $511,751 • 02-03 Certified Enrollment increase 112.3 times 02-03 cost per pupil ($4,557)

  15. Class size - state - $202,154 • Legislative Appropriation 01 K-3 Enrollment (1,041) 02 Free and Reduced K-3 eligibility (163)

  16. Class size - federal - $40,524 • Federal Allocation divided by the state based on the following allocation %’s. 80% based on poverty (free and reduced) 20% based on enrollment

  17. Instructional Support - $577,372 • .045 (4.5%) of Regular Program Cost ($14,379,158) Unadjusted Total State Aid/Property & Utility Tax District Valuation per pupil ($300,110) x .25 = unadjusted state aid portion x prorata Reduction to FY 93. $ 39,663 state aid $ 537,709 Property and Utility

  18. Total General Fund Revenues - $25,736,754 • Total amount available to build 2002-03 line item budget. • Increase of $1,367,154 over 01-02 • Percent Increase – 5.61%

More Related