REPORT 1191SI                                                               01/22/2003
                           STATE OF WASHINGTON
                  SUPERINTENDENT OF PUBLIC INSTRUCTION
                FINAL 2001-02 SCHOOL YEAR ALLOCATION FOR REVENUE ACCOUNT: 4156
  14005               THE GRAYS HARBOR DETENTION CENTER AT ABERDEEN S.D.
A.  STATE INSTITUTION FTE ENROLLMENT AND STAFF
**1. 2001-02 FTE ENROLLMENT REPORTED ON FORM E-672                               25.45
  2. ALLOCATED CERTIFICATED INSTRUCTIONAL STAFF UNITS (CIS)                      2.545
  3. ALLOCATED CERTIFICATED ADMINISTRATIVE STAFF UNITS (CAS)                     0.000
  4. ALLOCATED CLASSIFIED STAFF UNITS (CLS)                                      0.000
B.  STATE INSTITUTION CIS ALLOCATION
  1. 2000-01 CIS DERIVED BASE SALARY FOR APPORTIONMENT PURPOSES              28,055.14
**2. 2001-02 CIS LEAP 1S MIX FACTOR                                            1.90040
**3. CIS MAINTENANCE AVERAGE SALARY [ B.1 * B.2 ]  (183 Day Basis)           53,315.99
  4. CAS INCREASE SALARY ALLOCATION [ B.3 * 3.70% ]                           1,972.69
  5. CIS 220 DAY MAINTENANCE SALARY ALLOCATION [ A.2 * B.3 * 223/183 ]      165,348.03
  6. CIS 220 DAY INCREASE SALARY ALLOCATION [ A.2 * B.4 * 223/183 ]           6,117.88
  7.TOTAL CIS 220 DAY SALARY ALLOCATION [ B.5 + B.6 ]                       171,465.91
C.  STATE INSTITUTION CAS ALLOCATION
  1. 2000-01 CAS AVERAGE SALARY FOR APPORTIONMENT PURPOSES                        0.00
  2. CAS MAINTENANCE SALARY ALLOCATION [ A.3 * C.1 ]                              0.00
  3. CAS INCREASE SALARY ALLOCATION [ C.2 * 3.70% ]                               0.00
  4. TOTAL CAS SALARY ALLOCATION [ C.2 + C.3 ]                                    0.00
D.  STATE INSTITUTION CLS ALLOCATION
  1. 2000-01 CLS AVERAGE SALARY FOR APPORTIONMENT PURPOSES                        0.00
  2. CLS MAINTENANCE SALARY ALLOCATION [ A.4 * D.1 ]                              0.00
  3. CLS INCREASE SALARY ALLOCATION [ D.2 * 3.70% ]                               0.00
  4. TOTAL CLS SALARY ALLOCATION [ D.2 + D.3 ]                                    0.00
E.  STATE INSTITUTION STAFF BENEFIT ALLOCATION
  1. HEALTH BENEFITS
     A. MAINTENANCE ALLOCATION [(A.2 + A.3 + ( A.4 * 1.152 )) * $5132.76     13,062.87
     B. INCREASE ALLOCATION [ (A.2 + A.3 + (A.4 * 1.152) ) * $330.48 ]          841.07
  2. STATUTORY BENEFITS
     A. CERTIFICATED MAINT. SALARY BENEFITS  [(B.5 + C.2) * 10.76% ]         17,791.45
     B. CERTIFICATED INCREASE SALARY BENEFITS  [(B.6 + C.3)* 10.12% ]           619.13
     C. CLASSIFIED MAINTENANCE SALARY BENEFITS [ D.2 * 12.73% ]                   0.00
     D. CLASSIFIED INCREASE SALARY BENEFITS  [ D.3 * 9.23% ]                      0.00
  3. TOTAL STAFF BENEFITS [ E.1 + E.2 ]                                      32,314.52
F.  STATE INSTITUTION DIRECT NON-EMPLOYEE RELATED COST ALLOCATION
  1. NON-EMPLOYEE RELATED COST ALLOCATION (OBJ 5-9) [ A.1 * $259 ]            6,591.55
G.  STATE INSTITUTION INDIRECT COST ALLOCATION
  1. DIRECT MAINT. COSTS [B.5 + C.2 + D.2 + E.1.A + E.2.A + E.2.C + F.1]    202,793.90
  2. INDIRECT COST ALLOCATION [ G.1  *  4.7%  ]                               9,531.31
H.  STATE INST. FORMULA ALLOCATION [ B.7 + C.4 + D.4 + E.3 + F.1 + G.2 ]    219,903.29
 
I.  STATE INSTITUTION NON-FORMULA ALLOCATION
  1. 2001-02 OTHER ALLOCATION                                                     0.00
J.  TOTAL 2000-01 STATE INSTITUTION 220 DAY ALLOCATION
  1. ACCOUNT 4156 TOTAL ALLOCATION [ H + I.1 ]                              219,903.29
  2. AVERAGE ALLOCATION PER FTE PUPIL [ J.1 / A.1 ]                           8,641.00
  3. AVERAGE ALLOCATN PER FTE PUPIL EXCLUDING INDIRECTS [( J.1-G.2)/A.1]      8,266.09
 
NOTES ** :
1. THESE STUDENTS DO NOT GENERATE OTHER STATE BASIC OR SPECIAL EDUCATION FUNDING.
2. LINE A.1; SEPTEMBER THROUGH JULY ENROLLMENT USED.
3. LINE B.9; STAFF MIX FACTOR LAST UPDATED BY THE DISTRICT ON  10/18/02
4. LINE B.3; ASSUMES 3 ADDITIONAL LEARNING IMPROVEMENT DAYS ADDED TO BASE CONTRACTS
5. THE 2000-01 INSTITUTIONAL CARRYOVER FOR THE DISTRICT WAS  $0
 
 
 
 
 
 
 
 
REPORT 1191SI   WASHINGTON STATE SUPERINTENDENT OF PUBLIC INSTRUCTION       01/22/2003
FINAL RECOVERY AND CARRYOVER CALCULATION FOR REVENUE ACCOUNT: 4156
 
                 14005 ABERDEEN
 
K.  YEAR END ALLOCATION ADJUSTMENT
  1. TOTAL ALOCATION AT AUGUST 31, 2002                                     219,903.29
  2. FINAL ALLOCATION AT DECEMBER 31, 2002                                  219,903.29
  3. YEAR END ALLOCATION ADJUSTMENT [ K.2 - K.1 ]                                 0.00
 
L.  CALCULATION OF CARRYOVER AND RECOVERY
**1. FINAL INDIRECT ALLOCATION  [ LINE G.2 ]                                  9,531.31
  2. DIRECT EXPENDITURES PER F-196                                          266,363.94
  3. TOTAL PROGRAM EXPENDITURES INCLUDING INDIRECTS [ L.1 + L.2 ]           275,895.25
  4. CARRYOVER FROM 2000-01                                                       0.00
  5. FUNDING IN EXCESS OF TOTAL PROG EXPENSE AND CFD [ K.2 - L.3 + L.4]           0.00
  6. CARRYOVER ALLOWANCE - MAXIMUM IS  K.2 * 10%                                  0.00
  7. FUNDING RECOVERY  [ L.5 + L.6 ]                                              0.00
M.  CALCULATION OF FINAL ADJUSTMENT
  1. FINAL YEAR END APPORTIONMENT ADJUSTMENT  [ K.3 - L.7 ]                       0.00
 
 
NOTES ** :
1.THE RECOVERY AND CARRYOVER CALCULATION IS AT THE REVENUE ACCOUNT LEVEL BY SCHOOL
  DISTRICT OR ESD. INDIVIDUAL INSTITUTION REPORTS ARE NOT AVAILABLE.