Table 11
Preliminary Contribution FY02, Reallocated Using the "Foundation Link" Approach, Sample Communities
A B C D E F G G H I  I J K L
FY02 Statutory
FY02 Increase In District Preliminary Required New Contribution Remaining Reduction FY02
FY01 Required FY01 Statutory Foundation Share of Contribution Change in Essex Ag Change in Available to Remaining Increase in For Towns With Preliminary
Minimum Foundation Foundation Budget Increase In (MRGF capped Contribution, Assessment Essex Agr Cover Increase Increase Contribution No Increase In Contribution
std dist Contribution Budget Budget FY01-FY02 Foundation @ 5.63 pct) FY01-FY02 FY02 Assessment in Foundation Available Allocated Contribution Allocated
sort sort LEA City or Town LEA School District (C - B) (from D) (current formula) (F - A) FY01-FY02 (G - H), or sum of D (G - H - D) if (N<0, N allocated)  (A+H+I+J+K)
6 2 x 2 ACTON                         2 ACTON                         11,672,409 13,562,994 14,496,338 933,344 43.89% 478,367 12,150,776
7 212 x 2 ACTON                         600 ACTON BOXBOROUGH             10,547,335 11,339,225 12,369,741 1,030,516 48.46% 528,171 11,075,506
8 432 x 2 ACTON                         830 MINUTEMAN                     292,064 329,580 492,422 162,842 7.66% 83,461 375,525
10 729 x 2 ACTON                         999 TOTAL 22,511,808 25,231,799 27,358,501 2,126,702 100.00% 23,601,807 1,089,999 1,089,999 23,601,807
31 5 x 7 AMESBURY                      7 AMESBURY                      9,561,861 18,668,375 18,755,428 87,053 54.78% 87,053 370,413 10,019,327
32 548 x 7 AMESBURY                      885 WHITTIER                      235,881 522,404 594,270 71,866 45.22% 71,866 11,737 319,484
33 660 x 7 AMESBURY                      913 ESSEX AG & TECH 47,978 70,240 81,752 59,609 11,631 1,615 61,224
35 732 x 7 AMESBURY                      999 TOTAL 9,845,720 19,261,019 19,431,450 158,919 100.00% 10,400,034 554,314 59,609 11,631 158,919 383,764 383,764 10,400,034
211 29 x 43 BRIMFIELD                     43 BRIMFIELD                     1,170,239 1,973,032 1,886,607 -9,712 1,160,527
212 337 x 43 BRIMFIELD                     770 TANTASQUA                     872,273 1,926,899 2,131,639 204,740 100.00% -10,973 861,300
215 757 x 43 BRIMFIELD                     999 TOTAL 2,042,512 3,899,931 4,018,246 204,740 100.00% 2,021,827 -20,685 -20,685 2,021,827
251 592 x 51 CARLISLE                      51 CARLISLE                      3,803,247 4,326,836 4,771,664 444,828 61.74% 444,828 4,755 4,252,830
252 593 x 51 CARLISLE                      640 CONCORD CARLISLE             2,117,009 1,751,884 2,025,535 273,651 37.98% 273,651 2,018 2,392,678
253 594 x 51 CARLISLE                      830 MINUTEMAN                     33,731 39,949 41,908 1,959 0.27% 1,959 42 35,732
255 764 x 51 CARLISLE                      999 TOTAL 5,953,987 6,118,669 6,839,107 720,438 100.00% 6,681,240 727,253 720,438 6,815 6,815 6,681,240