School Aid Runs
Cortland County

DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             110101
                                   DISTRICT NAME:        CINCINNATUS
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              3,450,502
  GIFTED & TALENTED                                            4,101
  OPERATING STANDARDS                                        196,028
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              3,650,631
  EDUC RELATD SUPPORT SERVICE                                 50,822
  EXTRAORDINARY NEEDS                                        578,238
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                               75,495
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   574,704
  EXCESS COST - PUBLIC + PRIV                                808,813
  BUILDING + BLDG REORG INCENT                               299,886
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 483,636
  HARDWARE & TECHNOLOGY                                       13,142
  SOFTWARE, LIBRARY, TEXTBOOK                                 61,531
  UNIVERSAL PREKINDERGARTEN                                  104,000
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   9,501
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,710,399
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              3,538,922
  EDUC RELATD SUPPORT SERVICE                                 41,483
  EXTRAORDINARY NEEDS                                        578,238
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                      68,015
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                               20,487
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   501,500
  EXCESS COST - PUBLIC + PRIV                                775,524
  BUILDING + BLDG REORG INCENT                               299,884
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 503,872
  HARDWARE & TECHNOLOGY                                       12,512
  SOFTWARE, LIBRARY, TEXTBOOK                                 62,388
  UNIVERSAL PREKINDERGARTEN                                  104,000
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   9,168
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,515,993
$ CHG 03-04 MINUS 02-03                                     -194,406
% CHG TOTAL AID                                                -2.90
$ CHG W/O BLDG, BLDG INCENTIVE                              -194,404
% CHG W/O BLDG, BLDG INCENTIVE                                 -3.03
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             110200
                                   DISTRICT NAME:           CORTLAND
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              9,225,843
  GIFTED & TALENTED                                           15,782
  OPERATING STANDARDS                                        381,656
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              9,623,281
  EDUC RELATD SUPPORT SERVICE                                 68,875
  EXTRAORDINARY NEEDS                                        479,707
  LIMITED ENGLISH PROFICIENCY                                 23,991
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,146,195
  EXCESS COST - PUBLIC + PRIV                              3,717,191
  BUILDING + BLDG REORG INCENT                             1,536,546
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,066,401
  HARDWARE & TECHNOLOGY                                       41,792
  SOFTWARE, LIBRARY, TEXTBOOK                                253,351
  UNIVERSAL PREKINDERGARTEN                                  266,255
  EARLY GRADE CLASS SIZE REDN                                102,560
  MINOR MAINTENANCE & REPAIR                                  24,338
  TEACHER SUPPORT AID                                              0
TOTAL                                                     18,350,483
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              9,221,028
  EDUC RELATD SUPPORT SERVICE                                 66,616
  EXTRAORDINARY NEEDS                                        479,707
  LIMITED ENGLISH PROFICIENCY                                 27,505
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,528,572
  EXCESS COST - PUBLIC + PRIV                              3,638,602
  BUILDING + BLDG REORG INCENT                             1,550,338
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,072,042
  HARDWARE & TECHNOLOGY                                       41,533
  SOFTWARE, LIBRARY, TEXTBOOK                                215,130
  UNIVERSAL PREKINDERGARTEN                                  266,255
  EARLY GRADE CLASS SIZE REDN                                102,560
  MINOR MAINTENANCE & REPAIR                                  23,838
  TEACHER SUPPORT AID                                              0
TOTAL                                                     18,233,726
$ CHG 03-04 MINUS 02-03                                     -116,757
% CHG TOTAL AID                                                -0.64
$ CHG W/O BLDG, BLDG INCENTIVE                              -130,549
% CHG W/O BLDG, BLDG INCENTIVE                                 -0.78
03-04 ADDL UNIV PREKINDERGARTN                                     1
03-04 ADDL EARLY GR CLASS SIZE                                     0
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             110304
                                   DISTRICT NAME:             MCGRAW
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              2,869,926
  GIFTED & TALENTED                                            3,634
  OPERATING STANDARDS                                        102,433
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              2,975,993
  EDUC RELATD SUPPORT SERVICE                                 17,386
  EXTRAORDINARY NEEDS                                        175,279
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   409,002
  EXCESS COST - PUBLIC + PRIV                                631,136
  BUILDING + BLDG REORG INCENT                               787,590
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 297,125
  HARDWARE & TECHNOLOGY                                       10,090
  SOFTWARE, LIBRARY, TEXTBOOK                                 45,221
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   7,168
  TEACHER SUPPORT AID                                              0
TOTAL                                                      5,355,990
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              2,865,584
  EDUC RELATD SUPPORT SERVICE                                 20,579
  EXTRAORDINARY NEEDS                                        175,279
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                      33,180
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   396,622
  EXCESS COST - PUBLIC + PRIV                                612,843
  BUILDING + BLDG REORG INCENT                               935,266
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 320,540
  HARDWARE & TECHNOLOGY                                       10,145
  SOFTWARE, LIBRARY, TEXTBOOK                                 47,772
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   7,168
  TEACHER SUPPORT AID                                              0
TOTAL                                                      5,424,978
$ CHG 03-04 MINUS 02-03                                       68,988
% CHG TOTAL AID                                                 1.29
$ CHG W/O BLDG, BLDG INCENTIVE                               -78,688
% CHG W/O BLDG, BLDG INCENTIVE                                 -1.72
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             110701
                                   DISTRICT NAME:              HOMER
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              8,769,784
  GIFTED & TALENTED                                           13,867
  OPERATING STANDARDS                                        318,337
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              9,101,988
  EDUC RELATD SUPPORT SERVICE                                 55,759
  EXTRAORDINARY NEEDS                                        402,115
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   972,082
  EXCESS COST - PUBLIC + PRIV                              1,453,528
  BUILDING + BLDG REORG INCENT                             3,117,912
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,106,127
  HARDWARE & TECHNOLOGY                                        8,073
  SOFTWARE, LIBRARY, TEXTBOOK                                204,608
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                104,768
  MINOR MAINTENANCE & REPAIR                                  24,338
  TEACHER SUPPORT AID                                              0
TOTAL                                                     16,551,298
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              8,657,811
  EDUC RELATD SUPPORT SERVICE                                 58,984
  EXTRAORDINARY NEEDS                                        402,115
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,096,336
  EXCESS COST - PUBLIC + PRIV                              1,380,851
  BUILDING + BLDG REORG INCENT                             2,308,532
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,354,538
  HARDWARE & TECHNOLOGY                                        2,075
  SOFTWARE, LIBRARY, TEXTBOOK                                202,482
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                104,768
  MINOR MAINTENANCE & REPAIR                                  23,838
  TEACHER SUPPORT AID                                              0
TOTAL                                                     15,592,330
$ CHG 03-04 MINUS 02-03                                     -958,968
% CHG TOTAL AID                                                -5.79
$ CHG W/O BLDG, BLDG INCENTIVE                              -149,588
% CHG W/O BLDG, BLDG INCENTIVE                                 -1.11
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             110901
                                   DISTRICT NAME:           MARATHON
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              4,380,891
  GIFTED & TALENTED                                            6,178
  OPERATING STANDARDS                                        218,503
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              4,605,572
  EDUC RELATD SUPPORT SERVICE                                 37,382
  EXTRAORDINARY NEEDS                                        278,593
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                       4,507
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                               12,617
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   531,051
  EXCESS COST - PUBLIC + PRIV                                820,317
  BUILDING + BLDG REORG INCENT                               790,079
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 518,157
  HARDWARE & TECHNOLOGY                                       18,975
  SOFTWARE, LIBRARY, TEXTBOOK                                 85,158
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 51,377
  MINOR MAINTENANCE & REPAIR                                  15,169
  TEACHER SUPPORT AID                                              0
TOTAL                                                      7,768,954
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              4,460,497
  EDUC RELATD SUPPORT SERVICE                                 42,835
  EXTRAORDINARY NEEDS                                        295,540
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                               13,785
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   595,094
  EXCESS COST - PUBLIC + PRIV                                840,913
  BUILDING + BLDG REORG INCENT                               790,076
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 589,467
  HARDWARE & TECHNOLOGY                                       19,978
  SOFTWARE, LIBRARY, TEXTBOOK                                 87,289
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 51,377
  MINOR MAINTENANCE & REPAIR                                  15,003
  TEACHER SUPPORT AID                                              0
TOTAL                                                      7,801,854
$ CHG 03-04 MINUS 02-03                                       32,900
% CHG TOTAL AID                                                 0.42
$ CHG W/O BLDG, BLDG INCENTIVE                                32,903
% CHG W/O BLDG, BLDG INCENTIVE                                  0.47
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
		
		


BACK