DISTRICT CODE: 661100 STATE AID 2004-05 DISTRICT NAME: NEW ROCHELLE DATE: JULY 26, 2008 EDITION NO. 2746 DISTRICT LAST UPDATED ON 07/25/08 NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT SPECIAL STATE AID FOR SMALL CITY SCH DISTS OUTPUT REPORT (SMC) PAGE 1 PART I: CALCULATION OF SELECTED OPERATING BUDGET ________________________________________________ 1 2003-04 SPEC AID PAYABLE UNDER SUB 31A 3,312,665 2 2003-04 ADJUSTED TGFE (ST3, AT9999.0) 153,766,020 3 STATE SHARE RATIO (ENT 1 / ENT 2) 0.0215 4 MAXIMUM OPERATING BUDGET (1.0874 * ENT 2) 167,205,170 5 2004-05 GRAND TOTAL GENERAL FUND EXPS AND INTERFUND TRANSFERS (ST3,AT9999.0 EST) 167,330,000 6 SEL OPERATING BUDGET ( < ENT 4 OR ENT 5) 167,205,170 PART II: CALCULATION OF PRELIMINARY FORMULA AID ________________________________________________ 7 2003-04 REVS ST SOURCES NOT SPEC AID FOR SM CITY DISTS (ST-3, AT3999 - A3261) 18,065,983 8 2004-05 BUDGETED REVS ST SOURCES NOT AID FOR SM CITY DISTS (ST-3, AT3999 EST - A3261 EST) 20,896,755 9 DEDUCTION FOR STATE AID INCREASES (ENT 8 - ENT 7, MIN 0) 2,830,772 10 ADJ SEL OPERATING BUDGET (ENT 6 - ENT 9, MIN 0) 164,374,398 11 PRELIMINARY FORMULA AID (ENT 3 * ENT 10,RND) 3,534,050 PART III: CALCULATION OF MILLAGE DEDUCTION __________________________________________ 12 2001 ACTUAL VAL / 1000 5,666,047.743 13 2003-04 TOT PROP TAX LEVY ALL PURPS (ST3,81-14) 120,239,706 14 2003-04 TOT NONPROPERTY TAX REVENUES (ST3,AT1199) 3,301,570 15 TOT PROP & NONPROP TAXES (ENT 13 + ENT 14) 123,541,276 16 03-04 PROPERTY TAX LEVY FOR LIBRARY (ST3,81-08) 0 17 DEBT SERVICE FOR LIBRARY - GEN FUND (CALC #179) 0 18 DEBT SRV FOR LIBRARY - DEBT SRV FUND (CALC #180) 0 19 TOT DEBT SERV - PUB LIB (ENT 17 + ENT 18) 0 20 OTHER EXPENSES FOR PUBLIC LIBRARY (FORM F #150) 0 21 TOTAL AVAILABLE UNRES FUND BAL AS OF 06/30/04 (ST3,AT091) 5,946,597 22 ALLOWABLE 6% FUND BALANCE (ENT 2 * .06) 9,225,961 23 EXCESS FUND BALANCE (ENT 21 - ENT 22,MIN 0) 0 24 TOT DEDUCTIBLES FROM TAXES (SUM OF ENTS 16, 19, 20 & 23) 0 25 NET TAXES (ENT 15 - ENT 24, MIN 0) 123,541,276 26 TAX RATE PER $1000 FV (ENT 25 / ENT 12) 21.80 27 MILLAGE DEDUCT MULTIPLIER (19.15 / ENT 26) 0.84357 28 FULL VALUE MILLEAGE DEDUCTION (ENT 12 * ENT 27 * $0.40) 1,911,883 PART IV: CALCULATION OF AID PAYABLE FOR 2004-05 _______________________________________________ 29 FORMULA AID UNDER SUB 31A (ENT 11 - ENT 28, MIN 0) 1,622,167 30 SAVE HARMLESS PERCENT 0.84 31 SAVE HARMLESS AMOUNT (ENT 1 * ENT 30,RND) 2,782,639 32 GREATER OF FORMULA OR SAVE HARMLESS ( > ENT 29 OR ENT 31) 2,782,639 33 MAXIMUM AID ( .98 * ENTRY 3 * ENTRY 6) 3,523,013 34 SELECTED 2004-05 SMALL CITIES AID UNDER FORMULA (< ENTRY 32 OR ENTRY 33) 2,782,639 35 ACTUAL 2004-05 AID PAYABLE(ENT#1) (SAME AS 02-03) 3,312,665

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE