DISTRICT CODE: 080201 STATE AID 2005-06
DISTRICT NAME: BAINBRIDGE GUI DATE: AUG 23, 2008
EDITION NO. 2757
DISTRICT LAST UPDATED ON 08/22/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
BUILDING FORMULA 3 AID OUTPUT REPORT(BLD3)
PART I: AIDABLE BUILDING AID EXPENSES FOR 2005-06 AID
______________________________________________________
A. CAPITAL OUTLAY EXPENSES
1. CAPITAL OUTLAY EXCEPTION EXPENSES
(PROJECTS < 100001, EMERGENCY, SMALL CITY) 0
2. NOT USED
B. AIDABLE DEBT SERVICE EXPENSE FOR 2005-06 AID
3. 2005-06 ASSUMED DEBT SERVICE: RETRO* 0
4. 2005-06 ASSUMED DEBT SERVICE: RETRO, REORG INCENTIVE
ELIGIBLE 0
5. 2005-06 CONTINUING DEBT SERVICE FOR WAIVERED BOND
ISSUES* 0
6. 2005-06 CONTINUING DEBT SERVICE FOR WAIVERED BOND
ISSUES, REORG INCENTIVE EIGIBLE 0
7. 2005-06 ASSUMED DEBT SERVICE: PROSPECTIVE** 0
8. 2005-06 ASSUMED DEBT SERVICE: PROSPECTIVE, REORG
INCENTIVE ELIGIBLE 0
9. 2005-06 APPROVED DEBT SERVICE: DORMITORY AUTHORITY
(SPECIAL ACT DISTRICTS ONLY) 0
10. 2005-06 ASSUMED AMORTIZATION FOR CAPITAL OUTLAYS
INCURRED AFTER 6/30/02 FOR PROJECTS APPROVED BEFORE
7/1/02 0
11. 2005-06 ASSUMED AMORTIZATION FOR CAPITAL OUTLAYS
INCURRED AFTER 6/30/02 FOR PROJECTS APPROVED BEFORE
7/1/02, REORG INCENTIVE ELIGIBLE 0
12. TOTAL AIDABLE DEBT SERVICE FOR 05-06 AID
(ENT 3 + ENT 5 + ENT 7 + ENT 9 + ENT 10) 0
13. TOTAL AIDABLE DEBT SERVICE FOR 05-06 AID, REORG
INCENTIVE ELIGIBLE (ENT 4 + ENT 6 + ENT 8 + ENT 11) 0
CLICK HERE FOR 0506 ASSUMED AMORTIZATION CAPITAL OUTLAY DETAILS
*PURSUANT TO CHAPTER 383 OF THE LAWS OF 2001, ASSUMED DEBT
SERVICE FOR PROJECTS APPROVED BY 12/1/01 WITH OUTSTANDING
PRINCIPAL AS OF 7/1/02.
**PURSUANT TO CHAPTER 57 OF THE LAWS OF 2005, BUILDING PROJECTS WITH
COMMISSIONER APPROVAL BY 12/31/04 AND INCLUDED IN THE ESTIMATES OF
2005-06 AID FOR THE ENACTED SA0506 COMPUTER RUN DATED 3/30/05, ARE
ELIGIBLE FOR AID IN 2005-06. FOR PROJECTS WITH COMMISSIONER
APPROVAL BY 12/31/04 BUT WITHOUT NOTIFICATION OF A SIGNED CONTRACT
ON FILE WITH THE DEPARTMENT BY THE FEBRUARY 2005 DATABASE WILL BE
FIRST ELIGIBLE FOR AID IN 2006-07.
CLICK HERE FOR PROSPECTIVE PROJECT INFORMATION
C. LOW WEALTH SCHOOL DISTRICTS
14. 2005-06 EXPENSE FOR LOW WEALTH AID ELIGIBLE BUILDING
PROJECTS* 0
*BUILDING EXPENSES ELIGIBLE FOR LOW WEALTH AID ARE FOR
BUILDING PROJECTS APPROVED AFTER 6/30/2000 AND BEFORE
7/1/2004, THE DISTRICT PUPIL WEALTH RATIO IS GREATER
THAN 2.5 IN THE SCHOOL YEAR IN WHICH THE PROJECT WAS
APPROVED AND THE DISTRICT ALTERNATE PUPIL WEALTH RATIO
IS LESS THAN .85.
D. AIDABLE EXPENSE ASSOCIATED WITH THE COST OF REFINANCING EXISTING
DEBT WITH PRINCIPAL OUTSTANDING AS OF 6/30/02
15. 2005-06 ASSUMED DEBT SERVICE FOR FIXED COST OF
REFINANCING 0
16. 2005-06 ASSUMED DEBT SERVICE FOR STATE SHARE OF
VARIABLE COSTS 0
17. 2005-06 ASSUMED DEBT SERVICE FOR STATE SHARE OF
ADDITIONAL PRINCIPAL 0
18. TOTAL ASSUMED DEBT SERVICE FOR STATE SHARE OF THE
BONDED COSTS OF REFINANCING (100% REIMBURSED)
(ENT 15 + ENT 16 + ENT 17) 0
19. 2005-06 ASSUMED DEBT SERVICE FOR LOCAL SHARE OF THE
VARIABLE COSTS OF REFINANCING 0
20. 2005-06 ASSUMED DEBT SERVICE FOR LOCAL SHARE OF THE
VARIABLE COSTS OF REFINANCING, REORG INCENTIVE
ELIGIBLE 0
21. 2004-05 TOTAL FEES AND CHARGES NOT PAID FROM THE
PROCEEDS OF REFUNDING BONDS
(E.G., PAID FROM CASH OUTLAY) (100% REIMBURSED) 0
CLICK HERE FOR BOND LEVEL INFORMATION
E. LEASE EXPENSE
NOTE: LEASES APPROVED ON OR AFTER 7/1/98 ARE ONLY ELIGIBLE
FOR THE 10% INCENTIVE IF THEY ARE FOR A TERM OF MORE THAN
5 YEARS.
22. 2005-06 LEASE EXPENSE - NOT 10% ELIGIBLE 0
23. 2005-06 LEASE EXPENSE - 10% ELIGIBLE 0
24. 2005-06 LEASE EXPENSE, REORG INCENTIVE ELIGIBLE
NOT 10% ELIGIBLE 0
25. 2005-06 LEASE EXPENSE, REORG INCENTIVE ELIGIBLE
10% ELIGIBLE 0
F. METAL DETECTORS AND OTHER SECURITY DEVICES EXPENSE
26. 2004-05 APPROVED EXPENDITURES FOR METAL DETECTORS
AND OTHER SECURITY AND SAFETY DEVICES 0
PART II: CALCULATION OF 2005-06 BUILDING AID
____________________________________________
27. SELECTED 1999-00 BLDG AID RATIO MINUS 10% 0.744
28. 2005-06 RWADA AID RATIO 0.805
29. REVISED SELECTED 2005-06 BLDG AID RATIO
(GREATER OF ENT 27 OR 28, MAX .950) 0.805
30. BLDG AID RATIO FOR LOW WEALTH AID ELIGIBLE DISTRICTS 0.805
31. NOT USED
32. 2005-06 BLD3 REVISED SELECTED BUILDING AID RATIO
ENHANCED BY 10% INCENTIVE (MAX .950) 0.905
33. 2005-06 BLD3 10% INCENTIVE DECIMAL (ENT 32 - ENT 29) 0.100
34. AID RATIO AID FOR ASSUMED DEBT SERVICE: RETRO
(ENT 3 * ENT 29) 0
35. 10% INCENTIVE AID FOR ASSUMED DEBT SERVICE: RETRO
(ENT 3 * ENT 33) 0
36. AID RATIO AID FOR DEBT SERVICE ON WAIVERED BOND
ISSUES (ENT 5 * ENT 29) 0
37. 10% INCENTIVE AID FOR DEBT SERVICE ON WAIVERED BOND
ISSUES (ENT 5 * ENT 33) 0
38. AID RATIO AID BLDG AID FOR ASSUMED DEBT SERVICE:
PROSPECTIVE ((ENT 7 - ENT 14) * ENT 29) 0
39. 10% INCENTIVE AID FOR ASSUMED DEBT SERVICE:
PROSPECTIVE (ENT 7 * ENT 33) 0
40. AID RATIO AID FOR DEBT SERVICE: DORMITORY AUTHORITY
(SPECIAL ACT DISTRICTS ONLY) (ENT 9 * ENT 29) 0
41. 10% INCENTIVE AID FOR DEBT SERVICE: DORMITORY AUTHORITY
(SPECIAL ACT DISTRICTS ONLY) (ENT 9 * ENT 33) 0
42. BLDG AID FOR THE STATE SHARE OF TOTAL BONDED
REFINANCING COSTS (100% REIMBURSED) (ENT 18) 0
43. AID RATIO AID FOR THE LOCAL SHARE OF BONDED VARIABLE
REFINANCING COSTS (ENT 19 * ENT 29) 0
44. 10% INCENTIVE AID FOR THE LOCAL SHARE OF BONDED
VARIABLE REFINANCING COSTS (ENT 19 * ENT 33) 0
45. BLDG AID FOR COSTS OF REFINANCING NOT PAID FROM THE
PROCEEDS OF REFUNDING BONDS (100% REIMBURSED)(ENT 21) 0
46. AID RATIO AID FOR LEASE EXPENSE
((ENT 22 + ENT 23) * ENT 29) 0
47. BLDG AID FOR LEASE EXPENSE ELIGIBLE FOR 10% INCENTIVE
(ENT 23 * ENT 33) 0
48. AID RATIO AID FOR ASSUMED AMORTIZATION CAPITAL
OUTLAYS (ENT 10 * ENT 29) 0
49. 10% INCENTIVE AID FOR ASSUMED AMORTIZATION CAPITAL
OULAYS (ENT 10 * ENT 33) 0
50. AID RATIO AID FOR CAPITAL OUTLAY EXCEPTIONS
(ENT 1 * ENT 29) 0
51. 10% INCENTIVE AID FOR CAPITAL OUTLAY EXCEPTIONS
(ENT 1 * ENT 33) 0
52. BLDG AID FOR METAL DETECTORS AND OTHER SECURITY AND
SAFETY DEVICES (ENT 26 * ENT 28) 0
53. ADDITIONAL BLDG AID FOR LOW WEALTH SCHOOL DISTRICTS
(ENT 14 * ENT 30) 0
54. TOTAL REGULAR BUILDING AID: AID RATIO AID AND 100%
REIMBURSABLE(ENTRIES 34+36+38+40+42+43+45+46+48+50+52+53) 0
55. TOTAL REGULAR BUILDING AID: 10% INCENTIVE
(ENTRIES 35 + 37 + 39 + 41 + 44 + 47 + 49 + 51) 0
56. TOTAL REGULAR BUILDING AID INCLUDING 10% INCENTIVE
(ENT 54 + ENT 55) 0
PART III. CALCULATION OF 2005-06 REORGANIZATION INCENTIVE BUILDING
__________________________________________________________________
AID
___
57. TOTAL BUILDING EXPENSE REORGANIZATION INCENTIVE
ELIGIBLE (ENT 13 + ENT 20 + ENT 24 + ENT 25) 0
58. BUILDING AID ON REORG INCENTIVE ELIGIBLE EXPENSE
(ENT 57 * ENT 32) 0
59. REORGANIZATION INCENTIVE DECIMAL (.25 OR .30) 0.00
60. UNCAPPED REORGANIZATION INCENTIVE AID (ENTS 58 * 59) 0
61. 95% OF THE TOTAL BUILDING EXPENSE ELIGIBLE FOR
REORGANIZATION INCENTIVE (ENT 57 * 0.95) 0
62. MAXIMUM REORGANIZATION INCENTIVE AID(ENT 61 - ENT 58) 0
63. REORGANIZATION INCENTIVE BUILDING AID
(LSR ENT 60 OR ENT 62) 0
PART IV: NATIVE AMERICAN BUILDING AID PAYABLE DURING 2005-06
______________________________________________________________
64. NATIVE AMERICAN BUILDING AID 0
PLEASE NOTE:
THE INFORMATION PRESENTED ON THIS OUTPUT REPORT PRESENTS THE COMBINED IMPACT
OF THE FORMULAS GOVERNING THE SPECIFIED AID CATEGORIES, AS SET FORTH IN BOTH
THE APPROPRIATIONS PROPOSED BY THE EXECUTIVE AND ENACTED BY THE LEGISLATURE
AND THE ADDITIONAL APPROPRIATIONS ENACTED AS PART OF THE 2005-06 STATE BUDGET.
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE