DISTRICT CODE: 261801 STATE AID 2005-06
DISTRICT NAME: BROCKPORT DATE: SEPT 27, 2008
EDITION NO. 2837
DISTRICT LAST UPDATED ON 09/26/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
2005-06 FLEX AID OUTPUT REPORT (FLEX) PAGE 1
TIER 1 FLEX AID:
________________
1. 2004-05 COMPREHENSIVE OPERATING AID 15,548,141
2. 2004-05 EXTRAORDINARY NEEDS AID 478,816
3. 2004-05 EDUCATIONALLY RELATED SUPPORT SERVICES AID 113,617
4. 2004-05 LIMITED ENGLISH PROFICIENCY AID 59,269
5. 2004-05 SUMMER SCHOOL AID 33,528
6. 2004-05 MINOR MAINTENANCE & REPAIR AID 27,172
7. TOTAL TIER 1 FLEX AID (ENTS 1 + 2 + 3 + 4 + 5 + 6) 16,260,543
TIER 2 FLEX AID:
________________
8. 2002 ACTUAL VALUATION PER FLEX TWPU
(GEN ENT 69 / 2003-04 FLEX TWPU (ATT ENT 217)) 162,294
9. FLEX PUPIL WEALTH RATIO (FXPWR) (ENT 8 /$315,000) 0.515
10. 2002 ADJUSTED INCOME / 2003-04 FLEX TWPU
(GEN ENT 74 / ATT ENT 217) 69,243
11. FLEX ALTERNATE PUPIL WEALTH RATIO (FXAPWR)
(ENT 10 / $107,700) 0.642
12. FLEX COMBINED WEALTH RATIO (FXCWR)
(.5 * ENT 9) + (.5 * ENT 11) 0.578
13. FLEX AID RATIO 1
(1.37 - (1.10 * ENT 12), MAX .90 & MIN .05) 0.734
14. FLEX SELECTED TAPU (ATT ENT 237) 5,183
15. GCEI-BASED COST ADJUSTMENT 1.12413
16. 2005-06 TIER 2 FLEX AID
(ENT 14 * ($6 + ($55 * ENT 15 * ENT 13))) 266,308
AID DUE MIN OR CAP:
17. A. AID DUE MIN (POSITIVE AMOUNT)
((ENT 7 * 1.005) - (ENT 7 + ENT 16) MIN 0) 0
18. B. AID CAP (NEGATIVE AMOUNT)
(ENT 7 * (1.0 + (.025/ENT 12))) - (ENT 7 + ENT 16) MAX 0) 0
TIER 3 FLEX AID:
________________
19. FRPL INDEX (GEN ENT 139 / 0.50) 0.5774
20. FLEX AID RATIO 2 (1.00 - (0.64 * ENT 12), MIN 0.100) 0.630
21. 2005-06 TIER 3 FLEX AID
IF ENT 12 < 1.200 AND ENT 19 > 0.500 THEN ($9 *
ENT 19 * ENT 20 * (2004-05 PUB ENROLL, ATT, ENT 123)) 14,565
22. TOTAL 2005-06 FLEX AID
(ENT 7 + ENT 16 + ENT 17 + ENT 18 + ENT 21) 16,541,416
23. 2005-06 FLEX AID, NOVEMBER 2004
(AS SHOWN ON EXECUTIVE BUDGET BT033-1) 16,528,056
24. 2005-06 SELECTED FLEX AID (LSR ENT 22 OR ENT 23) 16,528,056
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE