DISTRICT CODE:  521301                                     STATE AID    2005-06                                                     
DISTRICT NAME:  BALLSTON SPA                               DATE:  SEPT 27, 2008                                                     
                                                           EDITION NO.     2837                                                     
DISTRICT LAST UPDATED ON 09/26/08                                                                                                   
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT                                                                                     
                                                                                                                                    
PUBLIC EXCESS COST AID OUTPUT REPORT (PUB)                                                                       PAGE 1             
                                                                                                                                    
PART I:  AIDABLE EXPENSE PER STUDENT                                                                                                
____________________________________                                                                                                
                                                                                                                                    
 1. 2003-04 APPROVED OPERATING EXPENSE (ENT 52, 2004-05 AOE)         39,801,134                                                     
 2. 2003-04 TOTAL AIDABLE PUPIL UNITS FOR EXPENSE                                                                                   
                                      (ENT 159, 2004-05 ATT)              5,308                                                     
 3. 2003-04 AOE PER TAPU                     (ENT 1 / ENT 2)              7,498                                                     
                                                                                                                                    
 4. AIDABLE EXPENSE PER STUDENT                                                                                                     
       (LESSER OF ENT 3 OR $8,500; BUT NOT LESS THAN $2,000)              7,498                                                     
                                                                                                                                    
PART II:  REGULAR EXCESS COST AID AND DSSA                                                                                          
__________________________________________                                                                                          
                                                                                                                                    
 5. PUBLIC EXCESS COST AID RATIO                                                                                                    
              (LARGER OF [1.000 LESS ( .510 * CWR) OR .250])               .638                                                     
 6. REGULAR EXCESS COST AID PER STUDENT      (ENT 4 * ENT 5)           4,783.72                                                     
 7. RESIDENT WEIGHTED STUDENTS WITH DISABILITIES                                                                                    
                                     (ENT 72 + ENT 155, ATT)             607.26                                                     
 8. REGULAR FORMULA PUBLIC EXCESS COST AID   (ENT 6 * ENT 7)          2,904,962                                                     
                                                                                                                                    
 9. DECLASSIFICATION SUPPORT SERVICES FTE           (10 075)               1.00                                                     
10. DECLASSIFICATION AID PER STUDENT          ( .50 * ENT 6)           2,391.86                                                     
11. DECLASSIFICATION SUPPORT SERVICES AID   (ENT 9 * ENT 10)              2,392                                                     
                                                                                                                                    
12. TOTAL FORMULA EXCESS COST AID & DSSA    (ENT 8 + ENT 11)          2,907,354                                                     
                                                                                                                                    
PART III:  HIGH COST APPORTIONMENT                                                                                                  
__________________________________                                                                                                  
                                                                                                                                    
13. DEDUCTION = 3 * AOE/TAPU                     (ENT 3 * 3)             22,494                                                     
14. ELIGIBILITY LEVEL = LESSER OF $10,000 OR 4 * AOE/TAPU                                                                           
                         [LESSER OF $10,000 OR ( 4 * ENT 3)]             10,000                                                     
15. AIDABLE HIGH COST                                                   589,390                                                     
16. HIGH COST APPORTIONMENT                 (ENT 15 * ENT 5)            376,031                                                     
                                                                                                                                    
PART IV:  CALCULATION OF SELECTED PUBLIC EXCESS COST AID PAYABLE                                                                    
________________________________________________________________                                                                    
                                                                                                                                    
17. TOTAL 2005-06 FORMULA EXCESS COST AIDS, DSSA & HIGH COST                                                                        
                                           (ENT 12 + ENT 16)          3,283,385                                                     
18. TOTAL 2004-05 PUBLIC EXCESS COST AIDS W/O IS AID                  3,798,465                                                     
19. TOTAL 2004-05 PUBLIC EXCESS COST AID * .95                        3,608,541                                                     
20. 2005-06 AID DUE SAVE HARMLESS                                                                                                   
                    (ENT 19 - ENT 17; CANNOT BE LESS THAN 0)            325,156                                                     
21. 2005-06 SELECTED PUBLIC EXCESS COST AID                                                                                         
                                           (ENT 17 + ENT 20)          3,608,541                                                     
                                                                                                                                    
PART V:  TOTAL INTEGRATED SETTING AIDS                                                                                              
______________________________________                                                                                              
                                                                                                                                    
22. INTEGRATED SETTING WEIGHTED FTE           (ENT 204, ATT)              38.47                                                     
23. INTEGRATED SETTING AID                  (ENT 6 * ENT 22)            184,029                                                     
                                                                                                                                    
PART VI: TOTAL PUBLIC EXCESS AND INTEGRATED SETTING AID PAYABLE                                                                     
_______________________________________________________________                                                                     
                                                                                                                                    
24. 2005-06 EXCESS COST AID PAYABLE        (ENT 21 + ENT 23)          3,792,570                                                     
                                                                                                                                    
                                                                                                                                    
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE