DISTRICT CODE: 640502 STATE AID 2006-07 DISTRICT NAME: FORT ANN DATE: NOV 14, 2014 EDITION NO. 4551 DISTRICT LAST UPDATED ON 10/28/14 NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT PUBLIC EXCESS COST AID OUTPUT REPORT (PUB) PAGE 1 PART I: AIDABLE EXPENSE PER STUDENT ____________________________________ 1. 2004-05 APPROVED OPERATING EXPENSE (ENT 52, 2005-06 AOE) 7,203,839 2. 2004-05 TOTAL AIDABLE PUPIL UNITS FOR EXPENSE (ENT 159, 2005-06 ATT) 763 3. 2004-05 AOE PER TAPU (ENT 1 / ENT 2) 9,441 4. AIDABLE EXPENSE PER STUDENT (LESSER OF ENT 3 OR $9,250; BUT NOT LESS THAN $2,000) 9,250 PART II: REGULAR EXCESS COST AID AND DSSA __________________________________________ 5. PUBLIC EXCESS COST AID RATIO (LARGER OF [1.000 LESS ( .510 * CWR) OR .250]) .675 6. REGULAR EXCESS COST AID PER STUDENT (ENT 4 * ENT 5) 6,243.75 7. RESIDENT WEIGHTED STUDENTS WITH DISABILITIES (ENT 72 + ENT 155, ATT) 87.24 8. REGULAR FORMULA PUBLIC EXCESS COST AID (ENT 6 * ENT 7) 544,705 9. DECLASSIFICATION SUPPORT SERVICES FTE (10 075) 16.00 10. DECLASSIFICATION AID PER STUDENT ( .50 * ENT 6) 3,121.87 11. DECLASSIFICATION SUPPORT SERVICES AID (ENT 9 * ENT 10) 49,950 12. TOTAL FORMULA EXCESS COST AID & DSSA (ENT 8 + ENT 11) 594,655 PART III: HIGH COST APPORTIONMENT __________________________________ 13. DEDUCTION = 3 * AOE/TAPU (ENT 3 * 3) 28,323 14. ELIGIBILITY LEVEL = LESSER OF $10,000 OR 4 * AOE/TAPU [LESSER OF $10,000 OR ( 4 * ENT 3)] 10,000 15. AIDABLE HIGH COST 288,336 16. HIGH COST APPORTIONMENT (ENT 15 * ENT 5) 194,627 PART IV: CALCULATION OF SELECTED PUBLIC EXCESS COST AID PAYABLE ________________________________________________________________ 17. TOTAL 2006-07 FORMULA EXCESS COST AIDS, DSSA & HIGH COST (ENT 12 + ENT 16) 789,282 18. TOTAL 2005-06 PUBLIC EXCESS COST AIDS W/O IS AID 753,406 19. TOTAL 2005-06 PUBLIC EXCESS COST AID * .95 715,735 20. 2006-07 AID DUE SAVE HARMLESS (ENT 19 - ENT 17; CANNOT BE LESS THAN 0) 0 21. 2006-07 SELECTED PUBLIC EXCESS COST AID (ENT 17 + ENT 20) 789,282 PART V: TOTAL INTEGRATED SETTING AIDS ______________________________________ 22. INTEGRATED SETTING WEIGHTED FTE (ENT 204, ATT) 9.82 23. INTEGRATED SETTING AID (ENT 6 * ENT 22) 61,313 PART VI: TOTAL PUBLIC EXCESS AND INTEGRATED SETTING AID PAYABLE _______________________________________________________________ 24. 2006-07 EXCESS COST AID PAYABLE (ENT 21 + ENT 23) 850,595NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE