ENACTED BUDGET
                                                                                                                                                           
MOD ED: 0145C          DB ED: 0145C                STATE OF NEW YORK                 SA ED:  201   PY ED:  386    05/01/23  PAGE   6       
 BOCES - BROOME-TIOGA                      2023-24 STATE AID PROJECTIONS                                             RUN NO. SA232-4       
                                                                                                                                                           
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           030101           030200           030501           030601           030701           031101                         
DISTRICT NAME                   CHENANGO FORKS       BINGHAMTON     HARPURSVILLE   SUSQUEHANNA VA   CHENANGO VALLE    MAINE ENDWELL                         
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                      0                0                0                0              109              265                         
2022-23 1/2  DAY K ENRL                      0                0                0                0                0                0                         
1996-97 FULL DAY K ENRL                    115              502               68              180                0                0                         
2022-23 FULL DAY K ENRL                     81              450               40              113              122              238                         
FULL DAY K CONVERSION INDEX                  0                0                0                0                0                0                         
1 IF AIDED IN THE PAST                       0                0                0                0                1                1                         
2023-24 FULL DAY K ENRL EST.                54              391               40              115              122              240                         
INCREASE IN FULL DAY K ENRL                  0                0                0                0                0                2                         
SELECTED FOUNDATION AID/PUPIL         7,864.85        11,685.07        12,650.28         8,309.59         7,883.33         8,518.60                         
2023-24 FULL DAY K CONVERS AID               0                0                0                0                0                0                         
2022-23 FULL DAY K CONVERS AID               0                0                0                0                0                0                         
                                                                                                                                                                
2022-23 SFTW, HW & LIBR PUPILS           1,321            5,129              605            1,415            1,647            2,538                         
2022-23 TEXTBOOK PUPILS                  1,309            5,023              609            1,444            1,655            2,554                         
                                                                                                                                                                
2023-24 SOFTWARE MAX AID                19,789           76,832            9,063           21,197           24,672           38,019                         
2022-23 SOFTWARE EXPEND. ST-3           23,623          103,000            2,650           22,665           60,000           50,000                         
2023-24 SOFTWARE AID                    19,789           76,832            9,063           21,197           24,672           38,019                         
2022-23 SOFTWARE AID                    19,744           78,840            9,438           20,763           24,598           38,080                         
                                                                                                                                                                
2023-24 LIBRARY MATRL MAX AID            8,256           32,056            3,781            8,844           10,294           15,863                         
2022-23 LIBRARY MTRL EXP ST-3            8,811           37,761           12,034           22,555           15,600           18,500                         
2023-24 LIBRARY MATERIALS AID            8,256           32,056            3,781            8,844           10,294           15,863                         
2022-23 LIBRARY MATERIALS AID            8,237           32,893            3,937            8,662           10,262           15,887                         
                                                                                                                                                                
2023-24 TEXTBOOK MAX AID                76,249          292,590           35,474           84,113           96,404          148,771                         
2022-23 TEXTBOOK EXPEND. ST-3           22,609          296,334           20,000           55,084           38,000          114,500                         
2023-24 TEXTBOOK AID                    76,249          292,590           35,474           84,113           96,404          148,771                         
2022-23 TEXTBOOK AID                    76,250          298,998           36,873           82,424           96,346          149,237                         
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.81800          0.82200          0.78600          0.79200          0.79800          0.84100                         
   PURCHASE & LEASE EXPEND.             79,000          110,000           40,000           59,241          150,000          405,500                         
   REPAIR & STAFF DEVEL EXP.                 0           15,000                0                0                0                0                         
   MAX HARDWARE & TECH. AID             26,150          102,027           11,508           27,120           31,806           51,653                         
2023-24 HARDWARE & TECHNOL AID          26,150          102,027           11,508           27,120           31,806           51,653                         
2022-23 HARDWARE & TECHNOL AID          25,932          104,949           11,770           26,096           31,313           51,121                         
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT       6,191,847       21,012,160        4,878,902        7,600,701        5,599,710        8,872,971                         
2023-24 OPER REORG INCENT AID                0                0                0                0                0                0                         
2022-23 OPER REORG INCENT AID                0                0                0                0                0                0                         
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                           
                                                                                                                                                         
                                                                                                                                         
                                                                                                                                                                
 BOCES - BROOME-TIOGA                      2023-24 STATE AID PROJECTIONS                                             RUN NO. SA232-4                        
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           031301           031401           031501           031502           031601           031701                         
DISTRICT NAME                          DEPOSIT    WHITNEY POINT   UNION-ENDICOTT   JOHNSON   CITY           VESTAL          WINDSOR                         
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                     37                0              306                0              330                0                         
2022-23 1/2  DAY K ENRL                      0                0                0                0                0                0                         
1996-97 FULL DAY K ENRL                      0              131                0              170                0              149                         
2022-23 FULL DAY K ENRL                     54               93              300              170              247              131                         
FULL DAY K CONVERSION INDEX                  0                0                0                0                0                0                         
1 IF AIDED IN THE PAST                       1                0                0                1                1                0                         
2023-24 FULL DAY K ENRL EST.                23               94              320              170              250              125                         
INCREASE IN FULL DAY K ENRL                  0                0               20                0                3                0                         
SELECTED FOUNDATION AID/PUPIL         7,765.22        12,909.15         7,757.97         9,957.48         5,146.96        10,238.24                         
2023-24 FULL DAY K CONVERS AID               0                0                0                0                0                0                         
2022-23 FULL DAY K CONVERS AID               0                0                0                0                0                0                         
                                                                                                                                                                
2022-23 SFTW, HW & LIBR PUPILS             471            1,366            3,762            2,442            3,561            1,564                         
2022-23 TEXTBOOK PUPILS                    472            1,362            3,845            2,352            3,564            1,519                         
                                                                                                                                                                
2023-24 SOFTWARE MAX AID                 7,056           20,463           56,355           36,581           53,344           23,429                         
2022-23 SOFTWARE EXPEND. ST-3            8,000           10,000           12,132           85,000           95,110                0                         
2023-24 SOFTWARE AID                     7,056           20,463           56,355           36,581           53,344           23,429                         
2022-23 SOFTWARE AID                     6,921           20,478           53,599           36,642           52,131           23,579                         
                                                                                                                                                                
2023-24 LIBRARY MATRL MAX AID            2,944            8,538           23,513           15,263           22,256            9,775                         
2022-23 LIBRARY MTRL EXP ST-3            6,300           10,000           26,168           31,979           22,985           10,329                         
2023-24 LIBRARY MATERIALS AID            2,944            8,538           23,513           15,263           22,256            9,775                         
2022-23 LIBRARY MATERIALS AID            2,887            8,543           22,362           15,287           21,750            9,837                         
                                                                                                                                                                
2023-24 TEXTBOOK MAX AID                27,494           79,337          223,971          137,004          207,603           88,482                         
2022-23 TEXTBOOK EXPEND. ST-3           25,000           71,000          191,720          179,500          202,665           55,000                         
2023-24 TEXTBOOK AID                    27,494           79,337          223,971          137,004          207,603           88,482                         
2022-23 TEXTBOOK AID                    27,669           79,046          215,176          136,014          204,108           89,065                         
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.35500          0.84400          0.79000          0.77500          0.70300          0.76500                         
   PURCHASE & LEASE EXPEND.             12,000           50,000          223,000          246,000           70,480          141,000                         
   REPAIR & STAFF DEVEL EXP.                 0                0                0           53,000                0                0                         
   MAX HARDWARE & TECH. AID              4,046           27,900           71,922           45,799           60,582           28,954                         
2023-24 HARDWARE & TECHNOL AID           4,046           27,900           71,922           45,799           60,582           28,954                         
2022-23 HARDWARE & TECHNOL AID           3,545           27,921           67,625           45,698           58,278           28,759                         
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT       1,929,231        8,136,444       12,815,301        7,386,105        9,508,368        7,471,674                         
2023-24 OPER REORG INCENT AID                0                0                0                0                0                0                         
2022-23 OPER REORG INCENT AID                0                0                0                0                0                0                         
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                           
                                                                                                                                                         
                                                                                                                                         
                                                                                                                                                                
 BOCES - BROOME-TIOGA                      2023-24 STATE AID PROJECTIONS                                             RUN NO. SA232-4                        
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           600402           600601           600903          BOCES                                                             
DISTRICT NAME                    NEWARK VALLEY   OWEGO-APALACHI            TIOGA           TOTALS                                                           
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                      0                0                0            1,047                                                           
2022-23 1/2  DAY K ENRL                      0                0                0                                                                            
1996-97 FULL DAY K ENRL                     88              170              112            1,685                                                           
2022-23 FULL DAY K ENRL                     62              131               56            2,288                                                           
FULL DAY K CONVERSION INDEX                  0                0                0                                                                            
1 IF AIDED IN THE PAST                       0                0                0                5                                                           
2023-24 FULL DAY K ENRL EST.                75              140               65            2,224                                                           
INCREASE IN FULL DAY K ENRL                  0                0                0               25                                                           
SELECTED FOUNDATION AID/PUPIL        11,612.11         8,668.83        12,730.06                                                                            
2023-24 FULL DAY K CONVERS AID               0                0                0                                                                            
2022-23 FULL DAY K CONVERS AID               0                0                0                                                                            
                                                                                                                                                                
2022-23 SFTW, HW & LIBR PUPILS             997            1,890              873           29,581                                                           
2022-23 TEXTBOOK PUPILS                  1,008            1,897              809           29,422                                                           
                                                                                                                                                                
2023-24 SOFTWARE MAX AID                14,935           28,312           13,078          443,125                                                           
2022-23 SOFTWARE EXPEND. ST-3           15,000           60,000           12,750          559,930                                                           
2023-24 SOFTWARE AID                    14,935           28,312           13,078          443,125                                                           
2022-23 SOFTWARE AID                    15,250           28,627           13,348          442,038                                                           
                                                                                                                                                                
2023-24 LIBRARY MATRL MAX AID            6,231           11,813            5,456          184,883                                                           
2022-23 LIBRARY MTRL EXP ST-3            6,556           15,000           10,934          255,512                                                           
2023-24 LIBRARY MATERIALS AID            6,231           11,813            5,456          184,883                                                           
2022-23 LIBRARY MATERIALS AID            6,362           11,943            5,514          184,363                                                           
                                                                                                                                                                
2023-24 TEXTBOOK MAX AID                58,716          110,500           47,124        1,713,832                                                           
2022-23 TEXTBOOK EXPEND. ST-3           13,112           40,000           54,631        1,379,155                                                           
2023-24 TEXTBOOK AID                    58,716          110,500           47,124        1,713,832                                                           
2022-23 TEXTBOOK AID                    59,998          111,258           48,173        1,710,635                                                           
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.81200          0.78100          0.80800                                                                            
   PURCHASE & LEASE EXPEND.             70,000          140,000           74,500        1,870,721                                                           
   REPAIR & STAFF DEVEL EXP.                 0                0           16,700           84,700                                                           
   MAX HARDWARE & TECH. AID             19,591           35,721           17,070          561,849                                                           
2023-24 HARDWARE & TECHNOL AID          19,591           35,721           17,070          561,849                                                           
2022-23 HARDWARE & TECHNOL AID          19,931           36,026           17,531          556,495                                                           
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT       5,459,834        6,553,395        5,187,227                                                                            
2023-24 OPER REORG INCENT AID                0                0                0                                                                            
2022-23 OPER REORG INCENT AID                0                0                0                                                                            
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                

NYSED HOME PAGE | STATE AID HOME PAGE | BOCES HOME PAGE