DISTRICT CODE:  580224                                     STATE AID    2006-07     
DISTRICT NAME:  PATCHOGUE-MEDF                             DATE:  DEC   1, 2006     
                                                           EDITION NO.      246     
DISTRICT LAST UPDATED ON 12/04/06                                                   
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT                                     
                                                                                    
GENERAL FORMULA AID OUTPUT REPORT (GEN)                                  PAGE 1     
                                                                                    
PART I:  CALCULATED GENERAL AIDS SUMMARY                                            
________________________________________                                            
                                                                                    
 1  FLEX AID                                   (FLEX ENT 233)      33,370,232       
                                                                                    
 2  NOT USED                                                                        
 3  NOT USED                                                                        
 4  NOT USED                                                                        
 5  NOT USED                                                                        
                                                                                    
 6  DEDUCT FOR LOCAL SHARE OF ED COSTS FOR CERTAIN STUDENTS                         
                                                    (ENT 134)         102,808       
 7  NET CURRENT YEAR AID                      (ENT 1 - ENT 6)      33,267,424       
 8  LIMITED ENGLISH PROFICIENCY ADDITIONAL AID     (ENT 119A)               0       
 9  HIGH TAX AID (SA0607 COMPUTER RUN)              (ENT 248)         264,555       
10  EXTRAORDINARY NEEDS SUPPLEMENTAL AID            (ENT 156)          98,972       
11  ENROLLMENT ADJUSTMENT AID                       (ENT 169)         132,673       
12  NOT USED                                                                        
13  REORGANIZATION INCENTIVE OPERATING AID          (ENT 187)               0       
14A REG BUILDING AID                                                                
   (BLD, ENT 36 + BLD10, ENT 50 + BLD3, ENT 56 + BLD4, ENT 28                       
                  + BLD, ENT 48 + BLD10, ENT 61 + BCS, ENT 9)       8,152,999       
14B REG REORG INCENTIVE BLDG AID                                                    
  (BLD, ENT 43 + BLD10, ENT 57 + BLD3, ENT 63 + BLD4, ENT 35)               0       
14C TOTAL BUILDING AID PROSPECTIVE, PAYABLE JULY 2006                  71,581       
15  NOT USED                                                                        
16  NATIVE AMERICAN BUILDING AID                                                    
  (BLD, ENT 44 + BLD10, ENT 53 + BLD3, ENT 64 + BLD4, ENT 31)               0       
17  TRANSPORTATION AID                         (TRA, ENT 170)       3,685,191       
18  CAREER EDUCATION AID - BIG 5 & NONCOMPONENTS    (ENT 192)               0       
19 COMPUTER ADMINISTRATION AID-BIG 5 & NONCOMPONENTS(ENT 208)               0       
20  URBAN-SUBURBAN TRANSFER AID                     (ENT 218)               0       
21  TUITION ADJUSTMENT AID                          (ENT 222)               0       
22  COMPUTER HARDWARE/TECH EQUIP AID           (TECH, ENT 11)          99,541       
23  NOT USED                                                                        
24  CAREER EDUCATION AID DEDUCT FROM GEN AID BASED ON                               
    MAINTENANCE OF EFFORT CHECK                     (ENT 201)               0       
25  LIMITED ENGLISH PROFICIENCY DEDUCT FROM GEN AID BASED                           
    ON 2005-06 LEP EXPENDITURE CHECK               (ENT 119D)               0       
26  TOTAL CALCULATED GENERAL AIDS                                                   
              ((SUM OF ENTRIES 7 THRU 22) - (ENT 24 + ENT 25)      45,772,936       
27  TOTAL BUILDING AID PROSPECTIVE, PAID JULY 2006                     71,581       
28  TOTAL ADJUSTED CALCULATED GENERAL AIDS                                          
         (ENT26+ENT6+ENT24+ENT25) - (ENT16+ENT20+ENT21+ENT27)      45,804,163       
29  TOTAL GENERAL AIDS DISPLAYED ON COMPUTER RUN #SA0607                            
    DATED MARCH 2006 EXCLUDING JULY 06 DEFERRED PROSPECTIVE                         
    BUILDING AID PAYMENT                                           45,527,077       
30  AIDS USED FOR GENERAL AID PAYMENTS THROUGH JUNE 2007,                           
    FROZEN 12/1/06 AND RECALCULATED IN MAY 2007 EXCLUDING                           
    JULY 2006 DEFERRED PROSPECTIVE BUILDING AID                                     
    (IF #28<#29,THEN #26-#27 ELSE #29-#6-#24-#25+#16+#20+#21)      45,424,269       
                                                                                    
PART II:  ADDITIONAL GENERAL AIDS AND ADJUSTMENTS                                   
_________________________________________________                                   
                                                                                    
31  NOT USED                                                                        
32  NOT USED                                                                        
33  NOT USED                                                                        
34  NOT USED                                                                        
35  GROWTH AID                                      (ENT 224)               0       
36A FULL DAY K CONVERSION AID                       (ENT 226)               0       
36B TOTAL GROWTH AND FULL DAY CONVERSION AIDS CLAIMED                               
                                       (SUM OF ENTS 35 + 36A)               0       
37  IMPACT AID (+) (SED USE ONLY)                                           0       
38  SHORT SESSION DEDUCT (-) (SED USE ONLY)                                 0       
                                                                                    
39  GRAND TOT GENERAL AIDS          (ENTS 26 + 36B + 37 - 38)      45,772,936       
                                                                                    
                                                                                    
PART III: PAYMENTS THRU JUNE 2007 AND EXCESS DUE SEPT 2007                          
__________________________________________________________                          
                                                                                    
40  GROWTH AID DISPLAYED ON COMPUTER RUN #SA0607 DATED                              
    MARCH 2006                                                              0       
41  NOT USED                                                                        
42  FULL DAY K CONVERSION AID DISPLAYED ON COMPUTER RUN                             
    SA0607 DATED MARCH 2006                                                 0       
43  TOTAL GROWTH AND FULL DAY CONVERSION AIDS DISPLAYED                             
    ON COMPUTER RUN SA0607 DATED MARCH 2006                                         
                                            (ENT 40 + ENT 42)               0       
44  TOTAL GROWTH AND FULL DAY CONVERSION AIDS                                       
                               (SUM OF ENTS GEN 35 + GEN 36A)               0       
45  TOTAL GROWTH AND FULL DAY CONVERSION PAYABLE                                    
    JUNE 2007 (IF ATT ENT 190 > 0, ENT 44 (LSR ENT 43 OR 44))               0       
46  TOTAL BUILDING AID PROSPECTIVE, PAID JULY 2006   (ENT 27)          71,581       
47  TOTAL PAYMENTS THRU JUNE 2006  (ENT 30 + ENT 45 + ENT 46)      45,495,850       
                                                                                    
48  NOT USED                                                                        
49  GRAND TOTAL GENERAL AIDS        (ENT 39, FROZEN 8/1/2007)      45,772,936       
50  BALANCE PAYMENTS DUE SEPTEMBER 2007                                             
                                            (ENT 49 - ENT 47)         277,086       
                                                                                    
PART IV: CALCULATED EXCESS COST AIDS SUMMARY                                        
____________________________________________                                        
                                                                                    
51  FORMULA PUBLIC EXCESS COST AID + DSSA       (PUB, ENT 12)       5,600,810       
52  PUBLIC EXCESS HIGH COST AID                 (PUB, ENT 16)       1,786,813       
53  PUBLIC EXCESS COST DUE SAVE HARMLESS        (PUB, ENT 20)         713,278       
54  PRIVATE EXCESS COST AIDS                    (PRI, ENT 13)         500,722       
55  PUBLIC INT SETTING EXCESS COST AID          (PUB, ENT 23)          60,945       
56  TOTAL EXCESS COST AIDS        (SUM OF ENTRIES 51 THRU 55)       8,662,568       
56A TOTAL EXCESS COST AIDS SHOWN ON COMPUTER RUN #SA0607                            
    DATED MARCH 2006                                                8,662,365       
57  AIDS USED FOR EXCESS COST PAYMENTS THROUGH AUGUST 2007                          
                                      (LSR ENT 56 OR ENT 56A)       8,662,365       
58  BALANCE DUE SEPTEMBER 2007 FOR EXCESS COST AIDS                                 
                                     (ENT 56 - ENT 57, MIN 0)             203       
                                                                                    
PART V:  ADDITIONAL AIDS CALCULATED                                                 
___________________________________                                                 
                                                                                    
59  2006-07 STATE AID PAID FOR SMALL CITY SCHOOL DISTRICTS                  0       
60  2006-07 TEXTBOOK AID                         (TSL, ENT 8)         526,129       
61  2006-07 COMPUTER SOFTWARE AID               (TSL, ENT 15)         138,278       
62  2006-07 LIBRARY MATERIALS AID               (TSL, ENT 18)          56,460       
63  2005-06 SOUND BASIC EDUCATION AID        (05 GEN, ENT 63)         453,032       
64  2006-07 SOUND BASIC EDUCATION AID                                               
              (((ENT 63/324,867,141) * 375,000,000) + ENT 63)         975,969       
65  2006-07 TAX LIMITATION AID                      (ENT 108)          83,738       
                                                                                    
66  NOT USED                                                                        
                                                                                    
PART VI:   CALCULATION OF 2006-07 OPERATING AID (USED ONLY FOR THE                  
__________________________________________________________________                  
           CALCULATION OF 2006-07 FULL DAY K CONVERSION AID, GROWTH                 
           ________________________________________________________                 
           AID, REORG INCENTIVE OPERATING AID, TUITION ADJUSTMENT                   
           ______________________________________________________                   
           AID AND LEP AID                                                          
           _______________                                                          
                                                                                    
67  2002 ACTUAL VALUATION * 117%       (05 GEN ENT 69 * 1.17)    4178,557,529       
68  2003 ACTUAL VALUATION                                        4054,943,571       
69  2003 SELECTED ACTUAL VALUATION     (LSR ENT 67 OR ENT 68)    4054,943,571       
70  2004-05 TOT WEALTH PUPIL UNITS (TWPU)                              10,801       
71  SELECTED ACTUAL VALUATION PER TWPU      (ENT 69 / ENT 70)         375,422       
72  PUPIL WEALTH RATIO                     (ENT 71 / 382,200)           0.982       
73  PUPIL WEALTH RATIO * .50                  (ENT 72 * 0.50)           0.491       
74  2003 ADJUSTED GROSS INCOME                                   1161,535,091       
75  ADJUSTED GROSS INCOME / TWPU            (ENT 74 / ENT 70)         107,539       
76  ALTERNATE PUPIL WEALTH RATIO           (ENT 75 / 121,800)           0.882       
77  ALTERNATE PUPIL WEALTH RATIO * .50        (ENT 76 * 0.50)           0.441       
78  COMBINED WEALTH RATIO (CWR)             (ENT 73 + ENT 77)           0.932       
                                                                                    
    SELECTED SHARING RATIO:                                                         
                                                                                    
79  CWR * 1.230                              (ENT 78 * 1.230)           1.146       
80  FORMULA 1 SHARING RATIO (1.370 - ENT 79, MIN 0, MAX .900)           0.224       
81  CWR * 0.640                               (ENT 78 * .640)           0.596       
82  FORMULA 2 SHARING RATIO (1.000 - ENT 81, MIN 0, MAX .900)           0.404       
83  CWR * 0.390                              (ENT 78 * 0.390)           0.363       
84  FORMULA 3 SHARING RATIO (0.800 - ENT 83, MIN 0, MAX .900)           0.437       
85  CWR * 0.220                              (ENT 78 * 0.220)           0.205       
86  FORMULA 4 SHARING RATIO (0.510 - ENT 85, MIN 0, MAX .900)           0.305       
87  SELECTED SHARING RATIO                                                          
          (HIGHEST OF ENTS 80, 82, 84 OR 86, MIN 0, MAX .900)           0.437       
88  2004-05 APPR OPERATING EXP/2004-05 TAPU EXP   (PUB ENT 3)           9,363       
89  MAX ALLOWABLE EXP PER PUPIL      (LSR OF ENT 88 OR 8,000)           8,000       
90  UNLIMITED CEILING ADJUSTMENT FACTOR       (.075 / ENT 78)          0.0804       
                                                                                    
91  SELECTED CEILING ADJ FACTOR                                                     
                                 (ENT 90 * ENT 148, MIN .075)          0.0804       
92  CEILING ADJ PER PUPIL  (ENT 91 * (ENT 89 - 3,900), MIN 0)          329.64       
93  FORMULA OPERATING AID CEILING            (ENT 92 + 3,900)        4,229.64       
94  FORMULA OPERATING AID PER PUPIL         (ENT 87 * ENT 93)        1,848.35       
95  SELECTED OPERATING AID PER PUPIL   (GTR OF ENT 94 OR 400)        1,848.35       
96  2005-06 SELECTED TAPU FOR PAYMENT          (ATT, ENT 140)           9,812       
97  2006-07 OPERATING AID PAYABLE       (ENT 95 * ENT 96,RND)      18,136,011       
                                                                                    
PART VII:    CALCULATION OF TAX LIMITATION AID                                      
______________________________________________                                      
                                                                                    
98   2005-06 TAX LIMITATION AID TIER 1  (2005-06 GEN, ENT 65)               0       
99   TIER 2 TAX LIMITATION AID RATIO                                                
                       (1 - (.48 * ENT 78), MIN 0, 3D, TRUNC)           0.553       
100  2003 RESIDENTIAL TAX LEVY             (INCLUDING CONDOS)      39,936,628       
101  TAX EFFORT RATIO                      (ENT 100 / ENT 74)         0.03438       
102  RATIO OF TAX EFFORT RATIO TO 2.78%    (ENT 101 / 0.0278)         1.23669       
103  SEL TAPU FOR PAYMENT DUPL                                                      
                           (GTR ATT, ENT 140 OR ATT, ENT 146)           9,812       
104  TAX LIMITATION FORMULA AID TIER 2                                              
                                     (IF ENT 78 < 2.0 AND ENT                       
       102 IS > 1.8 THEN $50.00 * ENT 102 * ENT 99 * ENT 103)               0       
105  AOE/TAPU FOR EXPENSE, PUB ENT 3                                    9,363       
106  TIER 3 TAX LIMITATION AID RATIO                                                
                       (1 - (.465 * ENT 78) MIN 0, 3D, TRUNC)           0.567       
107  TAX LIMITATION FORMULA AID TIER 3 (IF ENT 105 > $9,250                         
        ((ENT 105 - $9,250) * ENT 106 * 0.1332 * ATT ENT 140)          83,738       
108  2006-07 TAX LIMITATION AID PAYABLE (ENTS 98 + 104 + 107)          83,738       
                                                                                    
109  NOT USED                                                                       
110  NOT USED                                                                       
111  NOT USED                                                                       
                                                                                    
PART VIII:   REQUIRED SETASIDES                                                     
_______________________________                                                     
                                                                                    
112  REQUIRED SETASIDE FOR AI/DP    (2005-06 SETASIDE MONIES)               0       
113  2004-05 LEP PUPIL COUNT(APPROVED 2005-06 FORM A, ENT 73)             471       
114  2006-07 PROJECTED LEP PUPIL COUNT   (FORM A, PRJ ENT 73)             640       
115  LEP SETASIDE PRORATION FACTOR (ENT 114 / ENT 113, MAX 1)            1.00       
116  2004-05 LEP AID                      (2004 GEN ENT 119A)         324,368       
117  REQUIRED SETASIDE FOR LEP*           (ENT 115 * ENT 116)         324,368       
                                                                                    
CLICK HERE FOR REQUIRED SETASIDES FOR LIMITED ENGLISH PROFICIENCY
PART IX:CALCULATION OF ADDITIONAL LIMITED ENGLISH PROFICIENCY _____________________________________________________________ AID AND LEP AID DEDUCT FROM 2006-07 GENERAL AID BASED _____________________________________________________ ON 2005-06 SETASIDE CHECK _________________________ 118 2006-07 ADDITIONAL LEP AID PER PUPIL (.056 * ENT 95) 103.50 119 A. 2006-07 ADDITIONAL LEP AID (FRM_A, ENT 73 * ENT 118, RND) 0 B. 2005-06 SETASIDE (05 GEN ENT 117) 324,368 C. 2005-06 LEP AID EXPENDITURES AS REPORTED ON 2006-07 PART 154 APPLICATION, FORM A9 795,853 D. 2006-07 LEP AID DEDUCT AFTER 05-06 EXPENDITURE CHECK (IF 119B IS LESS OR EQUAL TO 119C, THEN 0 ELSE 119B - 119C) 0 120 NOT USED 121 NOT USED 122 NOT USED PART X: CALCULATION OF DEDUCT FOR LOCAL SHARE OF EDUCATIONAL ______________________________________________________________ COSTS FOR CERTAIN STUDENTS __________________________ 123 BASIC CONTRIBUTION (PRI, ENT 5) 7,250.18 THE FOLLOWING CHILDREN ARE FROM THE STAC FILE: 124 FTE - BLIND/DEAF - STATE SUPPORTED SCHS 3.459 125 FTE - CHAPTER 47, LAWS OF 1977 0.000 126 FTE - CHAPTER 66, LAWS OF 1978 0.000 127 FTE - CHAPTER 721, LAWS OF 1979 + CRP 0.306 128 FTE - CHAPTER 563, LAWS OF 1980 0.000 129 FTE - CHAPTER 947, LAWS OF 1981(OMH) 0.000 130 FTE - CHAPTER 947, LAWS OF 1991(DSS) 0.000 131 FTE - INCARCERATED YOUTH * 1.2 4.990 132 FTE - HOMELESS YOUTH 5.430 133 TOTAL PUPILS (SUM OF ENTRIES 124 THROUGH 132) 14.18 134 LOCAL SHARE OF CERTAIN RES PUPIL COSTS (ENT 123 * ENT 133, RND) 102,808 PART XI: CALCULATION OF SUPPLEMENTAL EXTRAORDINARY NEEDS AID ______________________________________________________________ 135 COMBINED WEALTH RATIO (CWR) (ENT 78 SA0607) 0.93200 136 EXTRAORDINARY NEEDS AID RATIO (0.805 - ENT 78), MIN=0) 0.000 137 LIMITED ENGLISH PROFICIENCY COUNT(APPROVED FRM_A,ENT 73) 0 138 FALL 2005 K-12 PUBLIC SCHOOL ENROLLMENT (INCL CHARTER) 8,848 139 OCT '04 K-6 FREE & REDUCED PRICE LUNCH DECIMAL 0.2464 140 LUNCH COUNT (ENT 138 * ENT 139) 2,180 141 NOT USED 142 NOT USED 143 NOT USED 144 NOT USED 145 SQUARE MILES PER DISTRICT 16.959 146 SCHOOL DISTRICT'S ENROLLMENT PER SQUARE MILE (ENT 138 / ENT 145) 521.72 147 SPARSITY FACTOR [(25.0 - ENT 146) / 50.9, MIN 0] 0.000 148 K-12 SCHOOL INDICATOR (1 = YES; 0 = NO) 1 149 SPARSITY COUNT (ENT 138 * ENT 147 * ENT 148) 0 150 TOTAL EXTRAORDINARY NEEDS COUNT (ENT 137 + ENT 140 + ENT 149) 2,180 151 EXTRAORDINARY NEEDS PERCENT (ENT 150 / ENT 138) 0.246 152 TIER 1 SPARSITY FACTOR [(25.0 - ENT 146)/68.0, MIN 0] 0.000 153 TIER 1 SUPPLEMENTAL EXTRAORDINARY NEEDS AID (($207.5 * ENT 87 * ENT 96) * (ENT 136 + ENT 152) 0 154 TIER 2 SUPPLEMENTAL EXTRAORDINARY NEEDS AID (IF ENT 135 > 0.975 AND ENT 151 > 0.35 THEN $125 * ENT 96 * (ENT 151 - 0.15, MIN 0)) 0 155 TIER 3 SUPPLEMENTAL EXTRAORDINARY NEEDS AID ($45.4 * ENT 150) 98,972 156 2006-07 EXTRAORDINARY NEEDS SUPPLEMENTAL AID (ENT 153 + ENT 154 + ENT 155) 98,972 157 NOT USED 158 NOT USED 159 NOT USED 160 NOT USED 161 NOT USED 162 NOT USED 163 NOT USED 164 NOT USED 165 NOT USED 166 NOT USED PART XII: CALCULATION OF ENROLLMENT ADJUSTMENT AID ___________________________________________________ 167 FALL 2004 PUBLIC SCHOOL ENROLLMENT 9,241 168 FALL 2000 PUBLIC SCHOOL ENROLLMENT 9,065 169 2006-07 ENROLLMENT ADJUSTMENT AID ((ENT 167 - ENT 168, MIN 0) * $1,725 * ENT 87) 132,673 170 NOT USED 171 NOT USED 172 NOT USED 173 NOT USED 174 NOT USED 175 NOT USED 176 NOT USED 177 NOT USED 178 NOT USED 179 NOT USED 180 NOT USED PART XII: CALCULATION OF REORGANIZATION INCENTIVE OPERATING AID _______________________________________________________________ 181 2004-05 APPROVED OPERATING EXPENSE (PUB, ENT 1) 101,905,173 182 AID LIMIT (.95 * PUB, ENT 1) 96,809,914 183 2006-07 INCENTIVE OPERATING PERCENT 0.0000 184 UNLIMITED INCENTIVE AID (ENT 97 * ENT 183) 0 185 OPERATING AID PLUS UNLIMITED INCENTIVE(ENT 97 + ENT 184) 0 186 LOSS DUE TO LIMIT (ENT 185 - ENT 182, MIN 0) 0 187 2006-07 INCENTIVE OPERATING AID (ENT 184 - ENT 186, MIN 0, RND) 0 PART XIV: CALCULATION OF SPECIAL SERVICES AID FOR LARGE CITY _____________________________________________________________ SCHOOL DISTRICTS AND NONCOMPONENTS OF BOCES IN 2005-06 ______________________________________________________ 188 CAREER EDUCATION ATTENDANCE (ATT, ENT 115) 0.00 189 COMBINED WEALTH RATIO * .590 (ENT 78 * .590) 0.000 190 CAREER ED AID RATIO (GTR (1.000 - ENT 189) OR .360) 0.000 191 AID PER PUPIL UNIT (ENT 190 * $3,900) 0 192 2006-07 CAREER EDUCATION AID (ENT 188 * ENT 191, RND) 0 193 2005-06 CAREER EDUCATION AID 0 194 2005-06 CAREER EDUCATION AID EXPENSE (FORM F 158) 0 195 2005-06 CAREER EDUCATION LOCAL SHARE (ENT 194 - ENT 193, MIN 0) 0 196 2004-05 CAREER EDUCATION LOCAL SHARE(2005-06 GEN ENT 195) 0 197 2005-06 CAREER EDUCATION PER PUPIL EXPENSE (FORM F 158, ENT 194 / ATT ENT 115) 0 198 2004-05 CAREER EDUCATION PER PUPIL EXPENSE (2005 FORM F 158 / 2005 ATT ENT 115) 0 199 CAREER EDUCATION PER PUPIL EXPENSE MAINTENANCE OF EFFORT WAIVER INDICATOR (IF 197 > 198 THEN = 0, ELSE = 1) 0 200 CAREER EDUCATION MAINTENANCE OF EFFORT AMOUNT (IF ENT 195 >= ENT 196 THEN 0 ELSE ENT 196 - ENT 195) 0 201 CAREER EDUCATION MAINTENANCE OF EFFORT DEDUCT (ENT 200 * ENT 199) 0 202 2005 K-12 PUBLIC SCHOOL ENROLLMENT (INCL CHARTER) 8,848 203 K-12 ENROLLMENT * $62.30 (ENT 202 * $62.30) 0 204 APPROVED 2005-06 EXPS FOR DATA PROC (FRM_F, ENT 157) 0 205 LESSER OF ENT 203 OR ENT 204 0 206 COMBINED WEALTH RATIO * .510 (ENT 78 * .510) 0.000 207 COMPUTER EXPS AID RATIO (GTR (1.000 - ENT 206) OR .300) 0.000 208 2006-07 AID FOR COMPUTER EXPENSES(ENT 205 * ENT 207,RND) 0 PART XV: CALCULATION OF URBAN SUBURBAN TRANSFER AID _______________________________________________________ 209 NOT USED 210 NOT USED 211 NOT USED 212 NOT USED 213 NOT USED 214 NOT USED 215 NOT USED 216 NOT USED 217 NOT USED 218 2006-07 TOT URBAN-SUBURB TRANSFER AID (2000 GEN, ENT 21) 0 PART XVI: CALCULATION OF TUITION ADJUSTMENT AID __________________________________________________ 219 NUMBER OF STUDENTS TUITIONED (SCH_E, COL C TOTAL) 0 220 FORMULA OPERATING AID FOR THESE STUDENTS EARNED BY SENDING DISTRICT (ENT 219 * ENT 95) 0 221 FORMULA OPERATING AID FOR THESE STUDENTS EARNED BY RECEIVING DISTRICT (SCH_E, COL E TOTAL) 0 222 2006-07 TUITION ADJUSTMENT AID (ENT 220 - ENT 221,MIN 0) 0 PART XVII: CALCULATION OF GROWTH AID + FULL DAY K CONVERSION ______________________________________________________________ AID (PAYABLE JUNE 2007 OR SEPT 2007) ___________________________________ 223 EST 2006-07 GROWTH INDEX IN EXCESS OF 1.004 (IF ATT ENT 182 > 0, USE ATT ENT 184, ELSE ATT, ENT 181) 0.000 224 EST 2006-07 GROWTH AID (ENT 223 * ENT 97, RND) 0 225 INCREASE IN FULL DAY K ENROLLMENT ELIGIBLE FOR CONVERSION AID (ATT, ENT 189) 0 226 2006-07 FULL DAY K CONVERSION AID (ENT 225 * ENT 95,RND) 0 227 NOT USED 228 NOT USED 229 NOT USED 230 NOT USED PART XVIII: CALCULATION OF FLEX AID ____________________________________ 231 2005-06 TOTAL FLEX AND ADDITIONAL AIDS AS OF THE 2006-07 EXECUTIVE BUDGET COMPUTER RUN BT131-6 33,039,834 232 2005-06 TOTAL FLEX & ADDITIONAL AIDS * 1%(ENT 231 * .01) 330,398 233 2006-07 FLEX AID (ENT 231 + ENT 232) 33,370,232 234 NOT USED 235 NOT USED 236 NOT USED 237 NOT USED 238 NOT USED 239 NOT USED 240 NOT USED 241 NOT USED 242 NOT USED 243 NOT USED 244 NOT USED PART XIX: CALCULATION OF HIGH TAX AID ________________________________________ 245 AVERAGE TAX EFFORT RATIO OF COUNTY INDICATOR EXCEEDS 4%?* (1 = YES) 0 246 2005 PUBLIC SCHOOL ENROLLMENT (SA0607) 9,809 247 2006-07 FORMULA HIGH TAX AID($29.90 * ENT 245 * ENT 246) 264,555 248 2006-07 HIGH TAX AID(SA0607)(GREATER ENT 247 OR $25,000) 264,555 * AVERAGE TAX EFFORT RATIO OF COUNTY EQUALS TOTAL COUNTYWIDE 2003 RESIDENTIAL TAX LEVY DIVIDED BY THE TOTAL COUNTYWIDE 2003 ADJUSTED GROSS INCOME.

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