Adopted School Aid Formula for 2002-03
Saint Lawrence 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:             510101
                                   DISTRICT NAME:      BRASHER FALLS
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             8,084,659
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               950,160
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,034,819

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  4,884,022
  GIFTED & TALENTED                                            5,880
  EDUC RELATD SUPPORT SERVICE                                 54,603
  EXTRAORDINARY NEEDS                                        481,861
  OPERATING STANDARDS                                        209,994
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                               24,684
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   568,278
  EXCESS COST - PUBLIC + PRIV                                991,711
  BUILDING + BLDG REORG INCENT                               651,873
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 979,196
  HARDWARE & TECHNOLOGY                                       18,897
  SOFTWARE, LIBRARY, TEXTBOOK                                 86,608
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   92,000
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   8,168
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,057,775

$ CHG 02-03 MINUS 01-02                                       22,956
% CHG TOTAL AID                                                 0.25

$ CHG W/O BLDG, BL REORG INCNT                               321,243
% CHG W/O BLDG, BL REORG INCNT                                  3.97

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   22,956
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:             510201
                                   DISTRICT NAME:             CANTON
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            10,564,015
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             1,094,096
  TEACHER SUPPORT AID                                              0
TOTAL                                                     11,658,111

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  6,764,530
  GIFTED & TALENTED                                            8,624
  EDUC RELATD SUPPORT SERVICE                                 39,146
  EXTRAORDINARY NEEDS                                        324,036
  OPERATING STANDARDS                                        217,090
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   837,434
  EXCESS COST - PUBLIC + PRIV                              1,624,988
  BUILDING + BLDG REORG INCENT                             1,000,603
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,080,213
  HARDWARE & TECHNOLOGY                                       24,517
  SOFTWARE, LIBRARY, TEXTBOOK                                116,516
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   55,500
  EARLY GRADE CLASS SIZE REDN                                 57,321
  MINOR MAINTENANCE & REPAIR                                  11,835
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     12,162,353

$ CHG 02-03 MINUS 01-02                                      504,242
% CHG TOTAL AID                                                 4.33

$ CHG W/O BLDG, BL REORG INCNT                               597,735
% CHG W/O BLDG, BL REORG INCNT                                  5.66

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  504,242
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:             510401
                                   DISTRICT NAME:       CLIFTON FINE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             2,986,896
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               762,984
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,749,880

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  1,685,753
  GIFTED & TALENTED                                            2,352
  EDUC RELATD SUPPORT SERVICE                                 19,806
  EXTRAORDINARY NEEDS                                        332,950
  OPERATING STANDARDS                                         71,736
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                      47,780
  SUMMER SCHOOL                                                4,878
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   426,561
  EXCESS COST - PUBLIC + PRIV                                434,985
  BUILDING + BLDG REORG INCENT                               419,768
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 367,519
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                 30,138
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   3,500
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,847,726

$ CHG 02-03 MINUS 01-02                                       97,846
% CHG TOTAL AID                                                 2.61

$ CHG W/O BLDG, BL REORG INCNT                               441,062
% CHG W/O BLDG, BL REORG INCNT                                 14.77

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   97,846
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:             510501
                                   DISTRICT NAME:     COLTON PIERREP
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             1,969,046
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                56,088
  TEACHER SUPPORT AID                                              0
TOTAL                                                      2,025,134

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                    887,251
  GIFTED & TALENTED                                            2,352
  EDUC RELATD SUPPORT SERVICE                                  7,075
  EXTRAORDINARY NEEDS                                        212,514
  OPERATING STANDARDS                                         30,764
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   276,592
  EXCESS COST - PUBLIC + PRIV                                323,432
  BUILDING + BLDG REORG INCENT                                25,209
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 197,190
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                 33,507
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   4,000
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      1,999,886

$ CHG 02-03 MINUS 01-02                                      -25,248
% CHG TOTAL AID                                                -1.25

$ CHG W/O BLDG, BL REORG INCNT                                 5,631
% CHG W/O BLDG, BL REORG INCNT                                  0.29

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  -25,248
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:             511101
                                   DISTRICT NAME:         GOUVERNEUR
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            15,194,261
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               248,580
  TEACHER SUPPORT AID                                              0
TOTAL                                                     15,442,841

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  8,647,704
  GIFTED & TALENTED                                           10,584
  EDUC RELATD SUPPORT SERVICE                                 87,310
  EXTRAORDINARY NEEDS                                        861,643
  OPERATING STANDARDS                                        351,686
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,558,249
  EXCESS COST - PUBLIC + PRIV                              2,155,511
  BUILDING + BLDG REORG INCENT                               120,779
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,491,407
  HARDWARE & TECHNOLOGY                                       32,494
  SOFTWARE, LIBRARY, TEXTBOOK                                164,262
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                  196,000
  EARLY GRADE CLASS SIZE REDN                                119,164
  MINOR MAINTENANCE & REPAIR                                  28,005
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     15,824,798

$ CHG 02-03 MINUS 01-02                                      381,957
% CHG TOTAL AID                                                 2.47

$ CHG W/O BLDG, BL REORG INCNT                               509,758
% CHG W/O BLDG, BL REORG INCNT                                  3.35

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  381,957
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:             511201
                                   DISTRICT NAME:            HAMMOND
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             2,167,194
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               273,092
  TEACHER SUPPORT AID                                              0
TOTAL                                                      2,440,286

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  1,240,211
  GIFTED & TALENTED                                            1,960
  EDUC RELATD SUPPORT SERVICE                                 11,671
  EXTRAORDINARY NEEDS                                        168,204
  OPERATING STANDARDS                                         45,491
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                  354
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   178,813
  EXCESS COST - PUBLIC + PRIV                                219,691
  BUILDING + BLDG REORG INCENT                               213,546
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 340,533
  HARDWARE & TECHNOLOGY                                        3,930
  SOFTWARE, LIBRARY, TEXTBOOK                                 18,300
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   3,500
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      2,446,204

$ CHG 02-03 MINUS 01-02                                        5,918
% CHG TOTAL AID                                                 0.24

$ CHG W/O BLDG, BL REORG INCNT                                65,464
% CHG W/O BLDG, BL REORG INCNT                                  3.02

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                    5,918
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:             511301
                                   DISTRICT NAME:      HERMON DEKALB
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             4,336,162
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               275,332
  TEACHER SUPPORT AID                                              0
TOTAL                                                      4,611,494

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  2,391,447
  GIFTED & TALENTED                                            2,352
  EDUC RELATD SUPPORT SERVICE                                 22,975
  EXTRAORDINARY NEEDS                                        218,816
  OPERATING STANDARDS                                         99,885
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                               23,902
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   440,506
  EXCESS COST - PUBLIC + PRIV                                672,510
  BUILDING + BLDG REORG INCENT                               203,494
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 412,145
  HARDWARE & TECHNOLOGY                                        7,171
  SOFTWARE, LIBRARY, TEXTBOOK                                 33,947
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   3,167
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      4,532,317

$ CHG 02-03 MINUS 01-02                                      -79,177
% CHG TOTAL AID                                                -1.72

$ CHG W/O BLDG, BL REORG INCNT                                -7,339
% CHG W/O BLDG, BL REORG INCNT                                 -0.17

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  -79,177
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:             511602
                                   DISTRICT NAME:             LISBON
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             5,027,954
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             1,120,371
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,148,325

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  3,213,070
  GIFTED & TALENTED                                            3,528
  EDUC RELATD SUPPORT SERVICE                                 17,211
  EXTRAORDINARY NEEDS                                        196,844
  OPERATING STANDARDS                                        102,624
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                      77,694
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   644,578
  EXCESS COST - PUBLIC + PRIV                                607,496
  BUILDING + BLDG REORG INCENT                               615,120
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 502,664
  HARDWARE & TECHNOLOGY                                        8,000
  SOFTWARE, LIBRARY, TEXTBOOK                                 43,086
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   4,834
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,036,749

$ CHG 02-03 MINUS 01-02                                     -111,576
% CHG TOTAL AID                                                -1.81

$ CHG W/O BLDG, BL REORG INCNT                               393,675
% CHG W/O BLDG, BL REORG INCNT                                  7.83

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                 -111,576
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:             511901
                                   DISTRICT NAME:     MADRID WADDING
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             5,562,493
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             2,949,749
  TEACHER SUPPORT AID                                              0
TOTAL                                                      8,512,242

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  3,316,831
  GIFTED & TALENTED                                            4,508
  EDUC RELATD SUPPORT SERVICE                                 30,950
  EXTRAORDINARY NEEDS                                        279,759
  OPERATING STANDARDS                                        128,057
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                      19,996
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   555,073
  EXCESS COST - PUBLIC + PRIV                                689,206
  BUILDING + BLDG REORG INCENT                               442,479
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 587,086
  HARDWARE & TECHNOLOGY                                       12,608
  SOFTWARE, LIBRARY, TEXTBOOK                                 63,475
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   76,880
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   5,834
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,212,742

$ CHG 02-03 MINUS 01-02                                   -2,299,500
% CHG TOTAL AID                                               -27.01

$ CHG W/O BLDG, BL REORG INCNT                               207,770
% CHG W/O BLDG, BL REORG INCNT                                  3.74

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                               -2,299,500
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:             512001
                                   DISTRICT NAME:            MASSENA
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            14,887,262
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             2,322,164
  TEACHER SUPPORT AID                                              0
TOTAL                                                     17,209,426

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  9,099,909
  GIFTED & TALENTED                                           16,268
  EDUC RELATD SUPPORT SERVICE                                 61,160
  EXTRAORDINARY NEEDS                                        586,746
  OPERATING STANDARDS                                        342,984
  LIMITED ENGLISH PROFICIENCY                                 21,764
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,231,174
  EXCESS COST - PUBLIC + PRIV                              2,165,904
  BUILDING + BLDG REORG INCENT                             1,820,546
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,110,586
  HARDWARE & TECHNOLOGY                                       40,805
  SOFTWARE, LIBRARY, TEXTBOOK                                257,987
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 57,212
  MINOR MAINTENANCE & REPAIR                                  23,171
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     16,836,216

$ CHG 02-03 MINUS 01-02                                     -373,210
% CHG TOTAL AID                                                -2.17

$ CHG W/O BLDG, BL REORG INCNT                               128,408
% CHG W/O BLDG, BL REORG INCNT                                  0.86

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                 -373,210
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:             512101
                                   DISTRICT NAME:         MORRISTOWN
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             2,892,158
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               682,753
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,574,911

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  1,691,262
  GIFTED & TALENTED                                            2,352
  EDUC RELATD SUPPORT SERVICE                                 17,418
  EXTRAORDINARY NEEDS                                        224,848
  OPERATING STANDARDS                                         84,084
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                              34,933
  BOCES + SPECIAL SERVICES                                   373,163
  EXCESS COST - PUBLIC + PRIV                                521,489
  BUILDING + BLDG REORG INCENT                               512,020
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 201,907
  HARDWARE & TECHNOLOGY                                        5,500
  SOFTWARE, LIBRARY, TEXTBOOK                                 33,901
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   4,834
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,707,711

$ CHG 02-03 MINUS 01-02                                      132,800
% CHG TOTAL AID                                                 3.71

$ CHG W/O BLDG, BL REORG INCNT                               303,533
% CHG W/O BLDG, BL REORG INCNT                                 10.50

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  132,800
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:             512201
                                   DISTRICT NAME:     NORWOOD NORFOL
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             8,606,031
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             1,283,906
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,889,937

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  5,122,275
  GIFTED & TALENTED                                            6,860
  EDUC RELATD SUPPORT SERVICE                                 44,153
  EXTRAORDINARY NEEDS                                        395,256
  OPERATING STANDARDS                                        197,785
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   738,412
  EXCESS COST - PUBLIC + PRIV                              1,298,582
  BUILDING + BLDG REORG INCENT                             1,015,715
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 973,981
  HARDWARE & TECHNOLOGY                                        9,950
  SOFTWARE, LIBRARY, TEXTBOOK                                 91,551
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 52,455
  MINOR MAINTENANCE & REPAIR                                  15,336
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,962,311

$ CHG 02-03 MINUS 01-02                                       72,374
% CHG TOTAL AID                                                 0.73

$ CHG W/O BLDG, BL REORG INCNT                               340,565
% CHG W/O BLDG, BL REORG INCNT                                  3.96

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   72,374
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:             512300
                                   DISTRICT NAME:         OGDENSBURG
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            16,906,315
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               412,404
  TEACHER SUPPORT AID                                              0
TOTAL                                                     17,318,719

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                 11,553,003
  GIFTED & TALENTED                                           11,956
  EDUC RELATD SUPPORT SERVICE                                 65,884
  EXTRAORDINARY NEEDS                                        510,219
  OPERATING STANDARDS                                        340,767
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,842,113
  EXCESS COST - PUBLIC + PRIV                              2,826,162
  BUILDING + BLDG REORG INCENT                               924,068
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 255,330
  HARDWARE & TECHNOLOGY                                       36,752
  SOFTWARE, LIBRARY, TEXTBOOK                                161,939
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                  208,000
  EARLY GRADE CLASS SIZE REDN                                114,898
  MINOR MAINTENANCE & REPAIR                                  22,671
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     18,873,762

$ CHG 02-03 MINUS 01-02                                    1,555,043
% CHG TOTAL AID                                                 8.98

$ CHG W/O BLDG, BL REORG INCNT                             1,043,379
% CHG W/O BLDG, BL REORG INCNT                                  6.17

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                1,555,043
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:             512404
                                   DISTRICT NAME:          HEUVELTON
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             5,139,757
  GROWTH                                                      55,848
  BUILDING + BLDG REORG INCENT                             1,069,877
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,265,482

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  3,154,943
  GIFTED & TALENTED                                            3,920
  EDUC RELATD SUPPORT SERVICE                                 31,820
  EXTRAORDINARY NEEDS                                        247,822
  OPERATING STANDARDS                                        128,868
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   712,372
  EXCESS COST - PUBLIC + PRIV                                613,485
  BUILDING + BLDG REORG INCENT                               560,109
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 356,277
  HARDWARE & TECHNOLOGY                                       11,617
  SOFTWARE, LIBRARY, TEXTBOOK                                 70,264
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   52,000
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   5,667
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      5,949,164

$ CHG 02-03 MINUS 01-02                                     -316,318
% CHG TOTAL AID                                                -5.05

$ CHG W/O BLDG, BL REORG INCNT                               193,450
% CHG W/O BLDG, BL REORG INCNT                                  3.72

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                 -316,318
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:             512501
                                   DISTRICT NAME:        PARISHVILLE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             3,745,445
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               155,042
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,900,487

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  2,048,478
  GIFTED & TALENTED                                            2,744
  EDUC RELATD SUPPORT SERVICE                                 22,447
  EXTRAORDINARY NEEDS                                        341,192
  OPERATING STANDARDS                                        101,113
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                5,725
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   430,841
  EXCESS COST - PUBLIC + PRIV                                390,816
  BUILDING + BLDG REORG INCENT                                50,849
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 441,351
  HARDWARE & TECHNOLOGY                                        6,754
  SOFTWARE, LIBRARY, TEXTBOOK                                 41,812
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   6,501
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,890,623

$ CHG 02-03 MINUS 01-02                                       -9,864
% CHG TOTAL AID                                                -0.25

$ CHG W/O BLDG, BL REORG INCNT                                94,329
% CHG W/O BLDG, BL REORG INCNT                                  2.52

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   -9,864
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:             512902
                                   DISTRICT NAME:            POTSDAM
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             8,362,613
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             1,175,978
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,538,591

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  5,103,161
  GIFTED & TALENTED                                            9,016
  EDUC RELATD SUPPORT SERVICE                                 34,269
  EXTRAORDINARY NEEDS                                        264,126
  OPERATING STANDARDS                                        181,697
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   768,366
  EXCESS COST - PUBLIC + PRIV                              1,355,208
  BUILDING + BLDG REORG INCENT                               891,992
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 607,359
  HARDWARE & TECHNOLOGY                                       23,669
  SOFTWARE, LIBRARY, TEXTBOOK                                119,331
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   62,496
  EARLY GRADE CLASS SIZE REDN                                 55,961
  MINOR MAINTENANCE & REPAIR                                  14,169
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,490,820

$ CHG 02-03 MINUS 01-02                                      -47,771
% CHG TOTAL AID                                                -0.50

$ CHG W/O BLDG, BL REORG INCNT                               236,215
% CHG W/O BLDG, BL REORG INCNT                                  2.82

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  -47,771
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:             513102
                                   DISTRICT NAME:       EDWARDS-KNOX
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             6,416,383
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                65,965
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,482,348

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  3,746,621
  GIFTED & TALENTED                                            4,704
  EDUC RELATD SUPPORT SERVICE                                 41,639
  EXTRAORDINARY NEEDS                                        410,490
  OPERATING STANDARDS                                        174,546
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                     255,452
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   487,924
  EXCESS COST - PUBLIC + PRIV                                893,674
  BUILDING + BLDG REORG INCENT                               432,251
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 665,440
  HARDWARE & TECHNOLOGY                                       13,987
  SOFTWARE, LIBRARY, TEXTBOOK                                 59,481
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   56,000
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   2,000
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      7,244,209

$ CHG 02-03 MINUS 01-02                                      761,861
% CHG TOTAL AID                                                11.75

$ CHG W/O BLDG, BL REORG INCNT                               395,575
% CHG W/O BLDG, BL REORG INCNT                                  6.17

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  761,861

Back