DISTRICT CODE: 261801 STATE AID 2001-02
DISTRICT NAME: BROCKPORT DATE: MAY 6, 2008
EDITION NO. 5039
DISTRICT LAST UPDATED ON 04/22/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
GENERAL FORMULA AID OUTPUT REPORT (GEN) PAGE 1
PART I: CALCULATED GENERAL AIDS SUMMARY
________________________________________
1 TOTAL 2001-02 AID: ON COMPUTER RUN BT0321 25,107,925
2 DEDUCT FOR LOCAL SHARE OF ED COSTS FOR CERTAIN STUDENTS
(ENT 78) 9,033
3 DEDUCT FOR BT0321 GEN AID ATTRIBUTABLE TO BOCES AID
TO BE PAID PURSUANT TO BOCES PAYMENT SCHEDULE 3609 (D) 1,255,372
4 DEDUCT FOR BT0321 GEN AID ATTRIBUTABLE TO PUBLIC/PRIVATE
EXCESS COST AID TO BE PAID PURSUANT TO EXCESS COST AID
PAYMENT SCHEDULE 3609(B) 3,941,660
5 DEDUCT FOR BT0321 GENERAL AID ATTRIBUTABLE TO CLASS SIZE
REDUCTION AID TO BE PAID TO ELIGIBLE 2001-02 APPLICANTS
AS A GRANT 220,824
6 DEDUCT FOR BT0321 GENERAL AID ATTRIBUTABLE TO UNIVERSAL
PRE-K AID TO BE PAID TO ELIGIBLE 2001-02 APPLICANTS AS
A GRANT 0
7 TOTAL REGULAR BUILDING AID INCL REORG INCENTIVE AID,
SPECIAL LEGISLATION, NATIVE AMERICAN AID AND BUILDING
CONDITION SURVEY AID
(BLDG SUMMARY REPORT ENTS (1 + 2 + 3 + 4A + 5)) 3,207,102
8 TRANSPORATION AID (SPECIAL ACT DISTRICTS ONLY) 0
9 2001-02 GROWTH AID ON FILE AS OF NOVEMBER 2000 0
10 URBAN-SUBURBAN TRANSFER AID 6,222
11 TUITION ADJUSTMENT AID 0
12 IMPACT AID (SED USE ONLY) 0
13 SHORT SESSION DEDUCT (-) (SED USE ONLY) 0
BLDG AID ADJ FOR FINAL COST REPTS PURSUANT TO CH. 70 OF THE LAWS OF
2004
13A SED USE ONLY (+) 0
13B SED USE ONLY (-) 95,142
14 LIMITED ENGLISH PROFICIENCY DEDUCT FROM GEN AID BASED
ON 2000-01 LEP EXPENDITURE CHECK (ENT 81) 0
15 GRAND TOTAL GENERAL AID DUE
((ENT1-(ENTS 2+3+4+5+6+14))+(ENTS 7+8+9+10+11+12-13+13A-13B)) 22,799,218
16 GRAND TOTAL GENERAL AID FOR PAYMENTS THROUGH JUNE 2002
(FROZEN 12/1/01) 26,273,161
17 TOTAL ACTUAL PAYMENTS THROUGH JUNE 2002
(INCLUDING BANS/NDS, NOT REFINANCED) 26,162,749
18 BALANCE GENERAL AID PAYMENTS DUE SEPTEMBER 2002
(ENT 15 - ENT 17) 0
PART II: ADDITIONAL AIDS
________________________
19 2001-02 STATE AID PAID FOR SMALL CITY SCHOOL DISTRICTS 0
20 REBUILDING SCHOOLS TO UPHOLD EDUCATION (RESCUE I)
MAXIMUM ALLOCATION: CLAIM MUST BE SUBMITTED TO
FACILITIES PLANNING OFFICE 220,743
21 REBUILDING SCHOOLS TO UPHOLD EDUCATION (RESCUE II)
MAXIMUM ALLOCATION: CLAIM MUST BE SUBMITTED TO
FACILITIES PLANNING OFFICE 72,842
PART III: REQUIRED SETASIDES
____________________________
(THOUGH INCLUDED IN GENERAL AID, LEGISLATION REQUIRES
SPENDING SPECIFIC AMOUNTS IN THESE AREAS)
22 LIMITED ENGLISH PROFICIENCY (2000-01 AMOUNT AS OF AUG 01) 30,777
23 BIG 5 CAREER ED AID (2000-01 AMOUNT AS OF AUG 01) 0
PART IV: CALCULATION OF BASIC OPERATING AID AND TAX ADJUSTMENT
______________________________________________________________
AIDS FOR PURPOSES OF CALCULATING URBAN-SUBURBAN
_______________________________________________
TRANSFER AID OR TUITION ADJUSTMENT AID
______________________________________
***(DATA ONLY SHOWN FOR RELEVANT DISTRICTS)***
______________________________________________
24 1998 ACTUAL VALUATION 822,492,866
25 1999-00 TOT WEALTH PUPIL UNITS (TWPU) 6,199
26 ACTUAL VALUATION PER TWPU (ENT 24 / ENT 25) 132,681
27 PUPIL WEALTH RATIO (ENT 26 / 247500) 0.536
28 PUPIL WEALTH RATIO * .50 (ENT 27 * 0.50) 0.268
29 1998 ADJUSTED GROSS INCOME 403,722,751
30 ADJUSTED GROSS INCOME / TWPU (ENT 29 / ENT 25) 65,127
31 ALTERNATE PUPIL WEALTH RATIO (ENT 30 / 102100) 0.637
32 ALTERNATE PUPIL WEALTH RATIO * .50 (ENT 31 * 0.50) 0.318
33 COMBINED WEALTH RATIO (CWR) (ENT 28 + ENT 32) 0.586
SELECTED SHARING RATIO:
_______________________
34 CWR * 1.230 (ENT 33 * 1.230) 0.720
35 FORMULA 1 SHARING RATIO (1.370 - ENT 34, MIN 0, MAX .900) 0.650
36 CWR * 0.640 (ENT 33 * 0.640) 0.375
37 FORMULA 2 SHARING RATIO (1.000 - ENT 36, MIN 0, MAX .900) 0.625
38 CWR * 0.390 (ENT 33 * 0.390) 0.228
39 FORMULA 3 SHARING RATIO (0.800 - ENT 38, MIN 0, MAX .900) 0.572
40 CWR * 0.220 (ENT 33 * 0.220) 0.128
41 FORMULA 4 SHARING RATIO (0.510 - ENT 40, MIN 0, MAX .900) 0.382
42 SELECTED SHARING RATIO
(HIGHEST OF ENTS 35, 37, 39 OR 41, MIN 0, MAX .900) 0.650
43 1999-00 APPP OPERATING EXP/1999-00 TAPU EXP (PUB ENT 3) 5,665
44 MAX ALLOWABLE EXP PER PUPIL (LSR OF ENT 43 OR 8000) 5,665
45 UNLIMITED CEILING ADJUSTMENT FACTOR (.075 / ENT 33) 0.1279
46 K-12 SCHOOL INDICATOR (1 = YES; 0 = NO) 1
47 SELECTED CEILING ADJ FACTOR (ENT 45 * ENT 46, MIN .075) 0.1279
48 CEILING ADJ PER PUPIL (ENT 47 * (ENT 44 - 3900), MIN 0) 225.74
49 FORMULA OPERATING AID CEILING (ENT 48 + 3900) 4,125.74
50 FORMULA OPERATING AID PER PUPIL (ENT 42 * ENT 49) 2,681.73
51 SELECTED OPERATING AID PER PUPIL (GTR OF ENT 50 OR 400) 2,681.73
52 2000-01 SELECTED TAPU FOR PAYMENT (ATT, ENT 140) 5,250
53 2001-02 BASIC OPERATING AID PAYABLE(ENT 51 * ENT 52, RND) 14,079,083
TAX EQUALIZATION AID CALCULATION
________________________________
54 SELECTED OPERATING AID PAYABLE PER SELECTED TAPU (ENT 51) 2,681.73
55 EXPENSE / PUPIL IN EXCESS OF OPERATING AID PER PUPIL
(ENT 44 - ENT 54, MIN 0) 2,983.27
56 ACTUAL VALUATION PER TWPU / 1000 (ENT 26 / 1000) 132.68
57 TAX YIELD PER PUPIL (ENT 56 * 19.50) 2,587.26
58 SEL TAPU FOR PAYMENT DUPL
(GTR ATT, ENT 140 OR ATT, ENT 146) 5,250
59 2001-02 TAX EQUALIZATION AID
((ENT 55 - ENT 57) * ENT 58, RND, MIN 0) 2,079,053
TAX EFFORT AID CALCULATION
__________________________
60 TAX EFF AID INDICATOR (IF ENT 27 < 2.000 = 1, ELSE = 0) 1
61 1998 RESIDENTIAL TAX LEVY (INCLUDING CONDOS) 10,895,728
62 TAX EFFORT RATIO (ENT 61 / ENT 29) 0.02698
63 LESSER OF TAX EFFORT RATIO OR .070 (< ENT 62 OR .07000) 0.02698
64 TAX EFFORT FACTOR
(ENT 63 - .030) / .040 + 0.0005, MIN 0, MAX 1) 0.000
65 2000-01 TAX EFFORT AID
(912.48 * ENT 58 * ENT 64 * ENT 60, RND) 0
66 2000-01 TOTAL TAX EQUALIZATION AND TAX EFFORT AIDS
(ENT 59 + ENT 65) 2,079,053
PART V: CALCULATION OF DEDUCT FOR LOCAL SHARE OF EDUCATIONAL
_____________________________________________________________
COSTS FOR CERTAIN STUDENTS
__________________________
67 BASIC CONTRIBUTION (PRI, ENT 5) 4,181.52
THE FOLLOWING CHILDREN ARE FROM THE STAC FILE:
68 FTE - BLIND/DEAF - STATE SUPPORTED SCHS 1.000
69 FTE - CHAPTER 47, LAWS OF 1977 0.000
70 FTE - CHAPTER 66, LAWS OF 1978 0.000
71 FTE - CHAPTER 721, LAWS OF 1979 + CRP 0.000
72 FTE - CHAPTER 563, LAWS OF 1980 0.000
73 FTE - CHAPTER 947, LAWS OF 1981(OMH) 0.000
74 FTE - CHAPTER 947, LAWS OF 1991(DSS) 0.000
75 FTE - INCARCERATED YOUTH * 1.2 1.166
76 FTE - HOMELESS YOUTH 0.000
77 TOTAL PUPILS (SUM OF ENTRIES 68 THROUGH 76) 2.16
78 LOCAL SHARE OF CERTAIN RES PUPIL COSTS
(ENT 67 * ENT 77, RND) 9,033
PART VI: CALCULATION OF DEDUCT FROM 2001-02 GENERAL AID
_________________________________________________________
BASED ON 2000-01 LIMITED ENGLISH PROFICIENCY
____________________________________________
EXPENDITURE CHECK
_________________
79 A. 2000-01 LEP AID 30,774
80 B. 2000-01 LEP AID EXPENDITURES AS REPORTED ON 2001-02
PART 154 APPLICATION, FORM A11 AS OF JUNE 30, 2002 30,777
81 C. 2001-02 LEP AID DEDUCT AFTER 00-01 EXPENDITURE CHECK
(IF A LESS THAN OR = B THEN 0, ELSE (A-B)) 0
PART VII: CALCULATION OF URBAN-SUBURBAN TRANSFER AID
_____________________________________________________
82 TRANSFER PUPILS RECEIVED (PRJ_A, ENT 74) 61
83 SUM OF CURRENT YEAR AIDS (ENT 53 + ENT 66) 16,158,136
84 2000-01 BASIC OPERATING AID 14,211,166
85 2000-01 TAX ADJUSTMENT AIDS 1,510,522
86 2000-01 TRANSITION ADJUSTMENT -1,070,744
87 TOTAL 2000-01 AID INCL TRANSITION ADJ
(ENT 84 + ENT 85 + ENT 86) 14,650,944
88 INCREASE IN AID (ENT 83 - ENT 87, MIN 0) 1,507,192
89 AID PAID PER PUPIL (ENT 83 / ATT, ENT 140) 3,077.74
90 FORMULA PUPILS MARGIN (ENT 88 / ENT 89) 489
91 EXCESS TRANSFER PUPILS (ENT 82 - ENT 90, MIN 0) 0
92 AID PAYABLE PURSUANT TO SUB 36, PARA C (ENT 51 * ENT 91) 0
93 AID PAYABLE PURSUANT TO SUB 36, PARA E (SCH_C, ENT 102)
94 2001-02 TOTAL URBAN-SUBURBAN TRANSFER AID
(ENT 92 + ENT 93, RND)
PART VIII: CALCULATION OF TUITION ADJUSTMENT AID
________________________________________________
95 NUMBER OF STUDENTS TUITIONED (SCH_E, ENT 100)
96 FORMULA OPERATING AID FOR THESE STUDENTS EARNED BY
SENDING DISTRICT (ENT 95 * ENT 51)
97 FORMULA OPERATING AID FOR THESE STUDENTS EARNED BY
RECEIVING DISTRICT (SCH_E, ENT 200)
98 2001-02 TUITION ADJUSTMENT AID (ENT 96 - ENT 97, MIN 0)
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE