Adopted School Aid Formula for 2002-03
Albany County
 
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010100
                                   DISTRICT NAME:             ALBANY
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            33,021,276
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             2,512,770
  TEACHER SUPPORT AID                                              0
TOTAL                                                     35,534,046

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                 11,617,245
  GIFTED & TALENTED                                           58,408
  EDUC RELATD SUPPORT SERVICE                                248,185
  EXTRAORDINARY NEEDS                                      3,412,175
  OPERATING STANDARDS                                        583,399
  LIMITED ENGLISH PROFICIENCY                                139,107
  GROWTH                                                     539,793
  SUMMER SCHOOL                                               85,248
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,845,158
  EXCESS COST - PUBLIC + PRIV                             14,067,163
  BUILDING + BLDG REORG INCENT                               995,800
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               2,801,879
  HARDWARE & TECHNOLOGY                                      116,625
  SOFTWARE, LIBRARY, TEXTBOOK                              1,012,533
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                1,355,400
  EARLY GRADE CLASS SIZE REDN                                316,530
  MINOR MAINTENANCE & REPAIR                                 123,024
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     39,317,672

$ CHG 02-03 MINUS 01-02                                    3,783,626
% CHG TOTAL AID                                                10.65

$ CHG W/O BLDG, BL REORG INCNT                             5,300,596
% CHG W/O BLDG, BL REORG INCNT                                 16.05

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                3,783,626
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010201
                                   DISTRICT NAME:         BERNE KNOX
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             6,397,822
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               628,994
  TEACHER SUPPORT AID                                              0
TOTAL                                                      7,026,816

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  3,703,818
  GIFTED & TALENTED                                            6,664
  EDUC RELATD SUPPORT SERVICE                                 21,170
  EXTRAORDINARY NEEDS                                        217,597
  OPERATING STANDARDS                                         57,529
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                8,100
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   335,561
  EXCESS COST - PUBLIC + PRIV                                893,216
  BUILDING + BLDG REORG INCENT                               322,992
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,120,160
  HARDWARE & TECHNOLOGY                                       14,910
  SOFTWARE, LIBRARY, TEXTBOOK                                 96,368
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 57,521
  MINOR MAINTENANCE & REPAIR                                  12,002
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,867,608

$ CHG 02-03 MINUS 01-02                                     -159,208
% CHG TOTAL AID                                                -2.27

$ CHG W/O BLDG, BL REORG INCNT                               146,794
% CHG W/O BLDG, BL REORG INCNT                                  2.29

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                 -159,208
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010306
                                   DISTRICT NAME:          BETHLEHEM
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            10,653,426
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             1,902,186
  TEACHER SUPPORT AID                                              0
TOTAL                                                     12,555,612

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  5,697,528
  GIFTED & TALENTED                                           27,048
  EDUC RELATD SUPPORT SERVICE                                 59,341
  EXTRAORDINARY NEEDS                                         67,984
  OPERATING STANDARDS                                        135,568
  LIMITED ENGLISH PROFICIENCY                                  6,739
  GROWTH                                                      37,234
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   580,796
  EXCESS COST - PUBLIC + PRIV                              1,853,311
  BUILDING + BLDG REORG INCENT                             1,631,413
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               2,499,830
  HARDWARE & TECHNOLOGY                                       51,096
  SOFTWARE, LIBRARY, TEXTBOOK                                424,064
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  57,178
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     13,129,130

$ CHG 02-03 MINUS 01-02                                      573,518
% CHG TOTAL AID                                                 4.57

$ CHG W/O BLDG, BL REORG INCNT                               844,291
% CHG W/O BLDG, BL REORG INCNT                                  7.93

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  573,518
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010402
                                   DISTRICT NAME:     RAVENA COEYMAN
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            11,766,365
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               791,327
  TEACHER SUPPORT AID                                              0
TOTAL                                                     12,557,692

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  6,007,789
  GIFTED & TALENTED                                           12,740
  EDUC RELATD SUPPORT SERVICE                                 37,937
  EXTRAORDINARY NEEDS                                        253,623
  OPERATING STANDARDS                                         77,532
  LIMITED ENGLISH PROFICIENCY                                  3,496
  GROWTH                                                           0
  SUMMER SCHOOL                                               22,829
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   617,083
  EXCESS COST - PUBLIC + PRIV                              2,677,744
  BUILDING + BLDG REORG INCENT                             1,027,166
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,909,433
  HARDWARE & TECHNOLOGY                                       23,352
  SOFTWARE, LIBRARY, TEXTBOOK                                194,548
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   59,400
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  17,003
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     12,941,675

$ CHG 02-03 MINUS 01-02                                      383,983
% CHG TOTAL AID                                                 3.06

$ CHG W/O BLDG, BL REORG INCNT                               148,144
% CHG W/O BLDG, BL REORG INCNT                                  1.26

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  383,983
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010500
                                   DISTRICT NAME:             COHOES
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            11,030,694
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             3,271,392
  TEACHER SUPPORT AID                                              0
TOTAL                                                     14,302,086

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  6,854,847
  GIFTED & TALENTED                                           11,564
  EDUC RELATD SUPPORT SERVICE                                 47,615
  EXTRAORDINARY NEEDS                                        463,353
  OPERATING STANDARDS                                        247,573
  LIMITED ENGLISH PROFICIENCY                                 43,150
  GROWTH                                                           0
  SUMMER SCHOOL                                               15,188
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   515,029
  EXCESS COST - PUBLIC + PRIV                              2,468,845
  BUILDING + BLDG REORG INCENT                             1,321,128
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 436,817
  HARDWARE & TECHNOLOGY                                       31,196
  SOFTWARE, LIBRARY, TEXTBOOK                                162,027
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 92,156
  MINOR MAINTENANCE & REPAIR                                  17,003
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     12,727,491

$ CHG 02-03 MINUS 01-02                                   -1,574,595
% CHG TOTAL AID                                               -11.01

$ CHG W/O BLDG, BL REORG INCNT                               375,669
% CHG W/O BLDG, BL REORG INCNT                                  3.41

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                               -1,574,595
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010601
                                   DISTRICT NAME:      SOUTH COLONIE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            14,160,746
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             1,676,752
  TEACHER SUPPORT AID                                              0
TOTAL                                                     15,837,498

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  8,595,620
  GIFTED & TALENTED                                           31,752
  EDUC RELATD SUPPORT SERVICE                                 72,011
  EXTRAORDINARY NEEDS                                        295,943
  OPERATING STANDARDS                                        192,450
  LIMITED ENGLISH PROFICIENCY                                 10,753
  GROWTH                                                           0
  SUMMER SCHOOL                                               22,160
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   497,394
  EXCESS COST - PUBLIC + PRIV                              2,717,205
  BUILDING + BLDG REORG INCENT                             1,450,287
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,531,142
  HARDWARE & TECHNOLOGY                                       45,176
  SOFTWARE, LIBRARY, TEXTBOOK                                517,444
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                  132,300
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  43,675
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     16,155,312

$ CHG 02-03 MINUS 01-02                                      317,814
% CHG TOTAL AID                                                 2.01

$ CHG W/O BLDG, BL REORG INCNT                               544,279
% CHG W/O BLDG, BL REORG INCNT                                  3.84

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  317,814
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010605
                                   DISTRICT NAME:      NORTH COLONIE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             8,803,138
  GROWTH                                                      43,291
  BUILDING + BLDG REORG INCENT                             1,369,317
  TEACHER SUPPORT AID                                              0
TOTAL                                                     10,215,746

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  5,573,566
  GIFTED & TALENTED                                           29,988
  EDUC RELATD SUPPORT SERVICE                                 49,243
  EXTRAORDINARY NEEDS                                        149,275
  OPERATING STANDARDS                                        122,178
  LIMITED ENGLISH PROFICIENCY                                 23,226
  GROWTH                                                           0
  SUMMER SCHOOL                                               12,960
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   210,298
  EXCESS COST - PUBLIC + PRIV                              1,405,367
  BUILDING + BLDG REORG INCENT                             1,319,563
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,329,887
  HARDWARE & TECHNOLOGY                                       34,839
  SOFTWARE, LIBRARY, TEXTBOOK                                450,746
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  48,509
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     10,759,645

$ CHG 02-03 MINUS 01-02                                      543,899
% CHG TOTAL AID                                                 5.32

$ CHG W/O BLDG, BL REORG INCNT                               593,653
% CHG W/O BLDG, BL REORG INCNT                                  6.71

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  543,899
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010615
                                   DISTRICT NAME:            MENANDS
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                               275,471
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                     0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        275,471

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                    133,101
  GIFTED & TALENTED                                            1,372
  EDUC RELATD SUPPORT SERVICE                                  2,282
  EXTRAORDINARY NEEDS                                          2,250
  OPERATING STANDARDS                                          3,708
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                  720
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                    23,447
  EXCESS COST - PUBLIC + PRIV                                 85,744
  BUILDING + BLDG REORG INCENT                                     0
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                  27,950
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                 16,685
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   2,500
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        299,759

$ CHG 02-03 MINUS 01-02                                       24,288
% CHG TOTAL AID                                                 8.82

$ CHG W/O BLDG, BL REORG INCNT                                24,288
% CHG W/O BLDG, BL REORG INCNT                                  8.82

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   24,288
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010622
                                   DISTRICT NAME:          MAPLEWOOD
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                               467,350
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                     0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        467,350

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                    313,756
  GIFTED & TALENTED                                              980
  EDUC RELATD SUPPORT SERVICE                                  1,750
  EXTRAORDINARY NEEDS                                          5,977
  OPERATING STANDARDS                                          5,948
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                      11,809
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                    28,326
  EXCESS COST - PUBLIC + PRIV                                 95,555
  BUILDING + BLDG REORG INCENT                                13,954
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                  16,732
  HARDWARE & TECHNOLOGY                                          453
  SOFTWARE, LIBRARY, TEXTBOOK                                  7,458
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   2,500
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        505,198

$ CHG 02-03 MINUS 01-02                                       37,848
% CHG TOTAL AID                                                 8.10

$ CHG W/O BLDG, BL REORG INCNT                                23,894
% CHG W/O BLDG, BL REORG INCNT                                  5.11

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   37,848
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010701
                                   DISTRICT NAME:       GREEN ISLAND
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             1,373,611
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                25,894
  TEACHER SUPPORT AID                                              0
TOTAL                                                      1,399,505

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  1,002,415
  GIFTED & TALENTED                                            1,764
  EDUC RELATD SUPPORT SERVICE                                  5,511
  EXTRAORDINARY NEEDS                                         42,919
  OPERATING STANDARDS                                         12,360
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                3,604
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                    60,108
  EXCESS COST - PUBLIC + PRIV                                193,418
  BUILDING + BLDG REORG INCENT                                15,090
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 108,569
  HARDWARE & TECHNOLOGY                                        4,084
  SOFTWARE, LIBRARY, TEXTBOOK                                 25,194
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   4,500
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      1,479,536

$ CHG 02-03 MINUS 01-02                                       80,031
% CHG TOTAL AID                                                 5.72

$ CHG W/O BLDG, BL REORG INCNT                                90,835
% CHG W/O BLDG, BL REORG INCNT                                  6.61

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   80,031
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             010802
                                   DISTRICT NAME:        GUILDERLAND
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            15,433,137
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             2,793,323
  TEACHER SUPPORT AID                                              0
TOTAL                                                     18,226,460

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  8,734,154
  GIFTED & TALENTED                                           31,556
  EDUC RELATD SUPPORT SERVICE                                 72,143
  EXTRAORDINARY NEEDS                                        129,971
  OPERATING STANDARDS                                        174,242
  LIMITED ENGLISH PROFICIENCY                                 26,764
  GROWTH                                                           0
  SUMMER SCHOOL                                               32,880
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   854,188
  EXCESS COST - PUBLIC + PRIV                              2,901,618
  BUILDING + BLDG REORG INCENT                             2,224,759
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               2,657,435
  HARDWARE & TECHNOLOGY                                       56,721
  SOFTWARE, LIBRARY, TEXTBOOK                                480,189
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  47,676
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     18,424,296

$ CHG 02-03 MINUS 01-02                                      197,836
% CHG TOTAL AID                                                 1.09

$ CHG W/O BLDG, BL REORG INCNT                               766,400
% CHG W/O BLDG, BL REORG INCNT                                  4.97

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  197,836
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             011003
                                   DISTRICT NAME:      VOORHEESVILLE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             3,938,550
  GROWTH                                                      11,197
  BUILDING + BLDG REORG INCENT                               977,694
  TEACHER SUPPORT AID                                              0
TOTAL                                                      4,927,441

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  2,369,785
  GIFTED & TALENTED                                            7,056
  EDUC RELATD SUPPORT SERVICE                                 16,005
  EXTRAORDINARY NEEDS                                         28,098
  OPERATING STANDARDS                                         31,738
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                1,280
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   285,856
  EXCESS COST - PUBLIC + PRIV                                756,483
  BUILDING + BLDG REORG INCENT                             2,273,849
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 558,115
  HARDWARE & TECHNOLOGY                                       13,019
  SOFTWARE, LIBRARY, TEXTBOOK                                107,314
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  14,669
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,463,267

$ CHG 02-03 MINUS 01-02                                    1,535,826
% CHG TOTAL AID                                                31.17

$ CHG W/O BLDG, BL REORG INCNT                               239,671
% CHG W/O BLDG, BL REORG INCNT                                  6.07

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                1,535,826
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             011200
                                   DISTRICT NAME:         WATERVLIET
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             8,356,319
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               800,135
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,156,454

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  4,339,987
  GIFTED & TALENTED                                            8,232
  EDUC RELATD SUPPORT SERVICE                                 38,643
  EXTRAORDINARY NEEDS                                        357,105
  OPERATING STANDARDS                                        220,064
  LIMITED ENGLISH PROFICIENCY                                  8,329
  GROWTH                                                      45,682
  SUMMER SCHOOL                                               19,993
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   444,869
  EXCESS COST - PUBLIC + PRIV                              2,603,280
  BUILDING + BLDG REORG INCENT                               354,790
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 680,637
  HARDWARE & TECHNOLOGY                                       22,469
  SOFTWARE, LIBRARY, TEXTBOOK                                116,084
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                113,234
  MINOR MAINTENANCE & REPAIR                                  18,503
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,391,901

$ CHG 02-03 MINUS 01-02                                      235,447
% CHG TOTAL AID                                                 2.57

$ CHG W/O BLDG, BL REORG INCNT                               680,792
% CHG W/O BLDG, BL REORG INCNT                                  8.15

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  235,447

Back