DISTRICT CODE: 411101 STATE AID 2008-09
DISTRICT NAME: CLINTON DATE JAN 30, 2018
BOCES CODE: 4190 EDITION NO. 4627
COMPONENT SCHOOL DISTRICT BOCES AID REPORT PAGE 1
2008-09 2009-10
AID CLAIM PROJECTION
ITEM DESCRIPTION (07-08FISCAL)(08-09FISCAL)
1 COMPONENT'S BOCES RWADA AID RATIO(MAX = .900) 0.730
2 COMPONENT'S 2007-08 TAX LEVY 12,571,375 13,147,755
3 COMPONENT'S 2005 FULL VALUE 490,688,837
4 COMPUTED TAX RATE(#2/#3, ROUND TO 4 DECIMALS) 0.0256
5 MILLAGE FACTOR (1.000 - (.008 / #4)) 0.688
6 GREATER OF AID RATIO OR MILLAGE FACTOR
(> #1 OR #5) 0.730
7 GREATER OF #6 OR .360 (> #6 OR .360) 0.730
8 SELECTED BOCES SHARING RATIO (< #7 OR .900) 0.730
ADMINISTRATION(001)
9 ADMINISTRATIVE EXPENDITURES ALLOCATED TO
THIS COMPONENT (CMP-INPUT, ENT 1) 127,188 131,014
10 MINUS REFUNDS OF PRIOR YEARS EXP
(CMP-INPUT, ENT 2) 0 0
11 MINUS THE SELECTED ADMINISTRATIVE DEDUCT
(CMP-INPUT, ENT 3) 15,143 15,012
12 AIDABLE ADMINISTRATIVE EXP ALLOCATED TO
THIS COMPONENT (#9 -(#10 + #11 + CMP-IN #69)) 112,045 116,002
13 ADMINISTRATIVE AID PAYABLE TO THIS COMPONENT
(#8 * #12) 81,793
CAREER EDUCATION (100)
14 CAREER EDUCATION EXP ALLOCATED TO THIS
COMPONENT (CMP-INPUT, ENT 4) 277,251 264,435
15 REFUND OF PRIOR YEARS EXP (CMP-INPUT, ENT 5)
16 EXCESS CAREER ED SALARIES - THIS BOCES
(CMP-INPUT, ENT 6)
17 EXCESS CAREER ED SALARIES - OTHER BOCES
(CMP-INPUT, ENT 7)
18 UNAPPROVED CAREER ED SRVCS (CMP-INPUT, ENT 8)
19 TUITION FROM NONVETERAN POST GRADUATES AND
OTHER DEDUCTIBLE TUITION REVENUES
(CMP-INPUT, ENT 9)
20 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENT'S FEDERAL AID USED TO FUND CAREER
ED SERVICES (CMP-INPUT, ENT 10)
21 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#15 + #16 + #17 + #18 + #19 + #20) 52,241 44,023
22 AIDABLE CAREER ED SERVICE EXP ALLOCATED TO
THIS COMPONENT (#14 - #21) 225,010 220,412
23 CAREER ED SERVICES AID PAYABLE TO THIS
COMPONENT (#8 * #22) 164,257
ITINERANT SERVICES AIS (300A)
24 ITINERANT SERVICES (AIS) EXP ALLOCATED TO
THIS COMPONENT (CMP-INPUT, ENT 11) 0 0
25 REFUND OF PRIOR YEARS EXP (CMP-INPUT, ENT 12)
26 EXCESS ITINERANT SERVICES (AIS) SALARIES -
THIS BOCES (CMP-INPUT, ENT 13)
27 EXCESS ITINERANT SERVICES (AIS) SALARIES -
OTHER BOCES (CMP-INPUT, ENT 14)
28 UNAPPROVED ITINERANT SERVICES (AIS)
(CMP-INPUT, ENT 15)
29 TUITION FROM NONVETERAN POST GRADUATES AND
OTHER DEDUCTIBLE TUITION REVENUES
(CMP-INPUT, ENT 16)
30 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENT'S FEDERAL AID USED TO FUND
ITINERANT SERVICES (AIS) (CMP-INPUT, ENT 17)
31 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#25 + #26 + #27 + #28 + #29 + #30) 0 0
32 AIDABLE ITINERANT SERVICES AIS EXP ALLOCATED
TO THIS COMPONENT (#24 - #31) 0 0
33 ITINERANT SERVICES AIS AID PAYABLE TO THIS
COMPONENT (#8 * #32) 0
ITINERANT SVCS-OTHER (300B)
34 ITINERANT SVCS-OTHER EXP ALLOCATED TO THIS
COMPONENT (CMP-INPUT, #18) 15,390 8,568
35 REFUND OF PRIOR YEARS EXP (CMP-INPUT, #19)
36 EXCESS ITINERANT SVCS-OTHER SALARIES -
THIS BOCES (SCH E-1) (CMP-INPUT, #20)
37 EXCESS ITINERANT SVCS-OTHER SALARIES -
OTHER BOCES (SCH X-SUM) (CMP-INPUT, #21)
38 UNAPPROVED ITINERANT SVCS-OTHER
(CMP-INPUT, #22)
39 TUITION FROM NONVET POST GRADUATES & OTH
DEDUCT TUITION REV (CMP-INPUT, #23)
40 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENTS FEDERAL AID USED TO FUND
ITINERANT SVCS OTH - SA112 (CMP-INPUT, #24)
41 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#35 + #36 + #37 + #38 + #39 + #40) 5,666 2,833
42 AIDABLE ITIN SVCS-OTHER EXP ALLOCATED TO
THIS COMPONENT (#34 - #41) 9,724 5,735
43 ITIN SVCS-OTHER AID PAYABLE TO THIS COMPONENT
(#8 * #42) 7,098
GENERAL INSTRUCTION SUMMER SCH (400A)
44 GENERAL INSTRUCTION EXP ALLOCATED TO THIS
COMPONENT - SUMMER (CMP-INPUT, ENT 25) 26,745 27,434
45 REFUND OF PRIOR YEARS EXP (CMP-INPUT, ENT 26)
46 EXCESS GENERAL INSTRUCTION SALARIES -
THIS BOCES - SUMMER (CMP-INPUT, ENT 27)
47 EXCESS GENERAL INSTRUCTION SALARIES -
OTHER BOCES - SUMMER (CMP-INPUT, ENT 28)
48 UNAPPROVED GENERAL INSTRUCTION SERVICES
- SUMMER SCH (CMP-INPUT, ENT 29)
49 TUITION FROM NONVETERAN POST GRADUATES AND
OTHER DEDUCTIBLE TUITION REVENUES
(CMP-INPUT, ENT 30)
50 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENT'S FEDERAL AID USED TO FUND
GENERAL INSTRUCTION SERVICES - SUMMER
(CMP-INPUT, ENT 31)
51 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#45 + #46 + #47 + #48 + #49 + #50) 2,767 2,835
52 AIDABLE GENERAL INSTRUCTION EXP ALLOCATED TO
THIS COMPONENT - SUMMER (#44 - #51) 23,978 24,599
53 GENERAL INSTRUCTION SERVICES AID PAYABLE TO
THIS COMPONENT - SUMMER (#8 * #52) 17,503
GENERAL INSTRUCTION-OTHER (400B)
54 GENL INSTR-OTHER EXP ALLOCATED TO THIS
COMPONENT (CMP-INPUT, #32) 94,518 129,813
55 REFUND OF PRIOR YEARS EXP (CMP-INPUT, #33)
56 EXCESS GENL INSTR-OTHER SALARIES -
THIS BOCES (SCH E-1) (CMP-INPUT, #34)
57 EXCESS GENL INSTR-OTHER SALARIES -
OTHER BOCES (SCH X-SUM) (CMP-INPUT, #35)
58 UNAPPROVED GEN INSTR-OTHER SERVICES -
(CMP-INPUT, #36)
59 TUIT FROM NONVET POST GRAD & OTH DEDUCT
TUITION REV (CMP-INPUT, #37)
60 OTHER MISC ALLOCATED DEDUCTIONS
(CMP-INPUT, #38)
61 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#55 + #56 + #57 + #58 + #59 + #60) 16,391 16,672
62 AIDABLE GENL INSTR-OTHER EXP ALLOCATED TO
THIS COMPONENT (#54 - #61) 78,127 113,141
63 GENL INSTR-OTHER SERVICES AID PAYABLE TO
THIS COMPONENT (#8 * #62) 57,032
INSTRUCTIONAL SUPPORT - TECHNOLOGY (500A)
64 INSTRUCTIONAL TECHNOLOGY SRVCS EXP ALLOCATED
TO THIS COMPONENT (CMP-INPUT, ENT 39) 61,279 83,864
65 REFUND OF PRIOR YEARS EXP (CMP-INPUT, ENT 40)
66 EXCESS INSTRUCTIONAL TECHNOLOGY SALARIES -
THIS BOCES (CMP-INPUT, ENT 41)
67 EXCESS INSTRUCTIONAL TECHNOLOGY SALARIES -
OTHER BOCES (CMP-INPUT, ENT 42)
68 UNAPPROVED INSTRUCTIONAL TECHNOLOGY SERVICES
(CMP-INPUT, ENT 43)
69 TUITION FROM NONVETERAN POST GRADUATES AND
OTHER DEDUCTIBLE TUITION REVENUES
(CMP-INPUT, ENT 44)
70 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENT'S FEDERAL AID USED TO FUND
INSTRUCTIONAL TECHNOLOGY SERVICES
(CMP-INPUT, ENT 45)
71 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#65 + #66 + #67 + #68 + #69 + #70) 4,049 3,744
72 AIDABLE INSTRUCTIONAL TECHNOLOGY EXP
ALLOCATED TO THIS COMPONENT (#64 - #71) 57,230 80,120
73 INSTRUCTIONAL TECHNOLOGY SERVICES AID PAYABLE
TO THIS COMPONENT (#8 * #72) 41,777
INSTRUCTIONAL SUPPORT - STAFF DEVELOPMENT (500B)
74 STAFF DEVELOPMENT SERVICES EXP ALLOCATED TO
THIS COMPONENT (CMP-INPUT, ENT 46) 44,539 33,122
75 REFUND OF PRIOR YEARS EXP (CMP-INPUT, ENT 47)
76 EXCESS STAFF DEVELOPMENT SALARIES -
THIS BOCES (CMP-INPUT, ENT 48)
77 EXCESS STAFF DEVELOPMENT SALARIES -
OTHER BOCES (CMP-INPUT, ENT 49)
78 UNAPPROVED STAFF DEVELOPMENT SERVICES
(CMP-INPUT, ENT 50)
79 TUITION FROM NONVETERAN POST GRADUATES AND
OTHER DEDUCTIBLE TUITION REVENUES
(CMP-INPUT, ENT 51)
80 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENT'S FEDERAL AID USED TO FUND STAFF
DEVELOPMENT SERVICES (CMP-INPUT, ENT 52)
81 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#75 + #76 + #77 + #78 + #79 + #80) 7,285 10,306
82 AIDABLE STAFF DEVELOPMENT EXP ALLOCATED TO
THIS COMPONENT (#74 - #81) 37,254 22,816
83 STAFF DEVELOPMENT SERVICES AID PAYABLE TO
THIS COMPONENT (#8 * #82) 27,195
INSTRUCTIONAL SUPPORT - OTHER (500C)
84 OTHER INSTRUCTIONAL SUPPORT SERVICES EXP
ALLOCATED TO THIS COMPONENT(CMP-INPUT,ENT 53) 103,275 117,118
85 REFUND OF PRIOR YEARS EXP (CMP-INPUT, ENT 54)
86 EXCESS OTHER INSTRUCTIONAL SALARIES -
THIS BOCES (CMP-INPUT, ENT 55)
87 EXCESS OTHER INSTRUCTIONAL SUPPORT SALARIES -
OTHER BOCES (CMP-INPUT, ENT 56)
88 UNAPPROVED OTHER INSTRUCTIONAL SUPPORT
SERVICES (CMP-INPUT, ENT 57)
89 TUITION FROM NONVETERAN POST GRADUATES AND
OTHER DEDUCTIBLE TUITION REVENUES
(CMP-INPUT, ENT 58)
90 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENT'S FEDERAL AID USED TO FUND OTHER
INSTRUCTIONAL SUPPORT SERVICES
(CMP-INPUT, ENT 59)
91 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#85 + #86 + #87 + #88 + #89 + #90) 19,197 19,739
92 AIDABLE OTHER INSTUCTIONAL SUPPORT EXP
ALLOCATED TO THIS COMPONENT (#84 - #91) 84,078 97,379
93 OTHER INSTRUCTIONAL SUPPORT SERVICES PAYABLE
TO THIS COMPONENT (#8 * #92) 61,376
OTHER SERVICES (600)
94 OTHER SRVCS EXP ALLOCATED TO THIS COMPONENT
(CMP-INPUT, ENT 60) 147,732 228,165
95 REFUND OF PRIOR YEARS EXP (CMP-INPUT, ENT 61)
96 EXCESS OTHER SERVICES SALARIES -
THIS BOCES (CMP-INPUT, ENT 62)
97 EXCESS OTHER SERVICES SALARIES -
OTHER BOCES (CMP-INPUT, ENT 63)
98 UNAPPROVED OTHER SERVICES (CMP-INPUT, ENT 64)
99 TUITION FROM NONVETERAN POST GRADUATES AND
OTHER DEDUCTIBLE TUITION REVENUES
(CMP-INPUT, ENT 65)
100 OTHER MISC ALLOCATED DEDUCTIONS INCLUDING
COMPONENT'S FEDERAL AID USED TO FUND OTHER
SERVICES (CMP-INPUT, ENT 66)
101 SUM OF COMPONENT SPECIFIC DEDUCTIONS
(#95 + #96 + #97 + #98 + #99 + #100) 42,694 50,055
102 AIDABLE OTHER SERVICES EXP ALLOCATED TO
THIS COMPONENT (#94 - #101) 105,038 178,110
103 OTHER OTHER SERVICES AID PAYABLE TO THIS
COMPONENT (#8 * #102) 76,677
SUMMARY
104 TOTAL ADM AND SHARED SERVICES AID PAYABLE TO
THIS COMPONENT
(#13 + #23 + #33 + #43 + #53 + #63 + #73 + #83
+ #93 + #103) 534,708
105 APPROVED BOCES RENTAL EXPENDITURES ALLOCATED
TO THIS COMPONENT (CURRENT YEAR)
(CMP-INPUT, ENT 67) 23,687 22,505
106 APPROVED BOCES SCHOOL CONSTRUCTION EXPENSE
ALLOCATED TO THIS COMPONENT (CURRENT YEAR)
(CMP-INPUT, ENT 68) 201,878 201,830
107 TOTAL APPROVED BOCES FACILITIES EXPENDITURES
ALLOCATED TO THIS COMPONENT (#105 + #106) 225,565 224,335
108 BOCES FACILITIES AID PAYABLE TO THIS
COMPONENT (#1 * #107) 164,663
109 TOTAL FORMULA BOCES AIDS PAYABLE TO THIS
COMPONENT (#104 + #108) 699,371
110 DISTRICT'S UNADJUSTED SAVE-HARMLESS BASE
(1967-68 BOCES AID) 41,282
111 ADMIN AND SERVICES EXPENDITURES ALLOCATED TO
THIS COMPONENT
(#9+#14+#24+#34+#44+#54+#64+#74+#84+#94) 897,917 1,023,533
112 ALLOCATED EXPENDITURES USED TO CALCULATE
THIS DISTRICT'S 1967-68 BOCES AID 72,262 72,262
113 SAVE-HARMLESS ADJUSTMENT FACTOR (#111/#112,
4 DECS W/O RND; IF > 1.0000, 1.0000) 1.0000
114 ADJUSTED SAVE-HARMLESS BASE (#110 * #113) 41,282
115 BOCES AID DUE-SAVE-HARMLESS
(#114-#109;IF < 0,0) 0
116 TOTAL BOCES AID PAYABLE TO THIS COMPONENT BY
SEPT 2009 (#109 + #115) 699,371
117 2008-09 BOCES AIDS SHOWN ON #SA0809 MAY 2008 578,372
118 BOCES AID USED TO COMPUTE PAYMENTS THRU
6/30/09
(LSR OF ENT 116 OR 117, FROZEN AS OF JUNE 2009) 578,372
119 BOCES AID PAYABLE THRU 6/30/09 (INCLUDES
PAYMENTS TO TRS, FEB AND JUNE PAYMENTS),
FROZEN AS OF JUNE 2009 (ENT 118 * 0.55) 318,104
120 BOCES AID PAYABLE IN 9/09
(ENTS 116 - 119, FROZEN AS OF SEPTEMBER 2009) 381,267
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE