DISTRICT CODE:  031501                                     STATE AID    2006-07     
DISTRICT NAME:  UNION-ENDICOTT                             DATE:  SEPT 27, 2008     
                                                           EDITION NO.     1580     
DISTRICT LAST UPDATED ON 09/26/08                                                   
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT                                     
                                                                                    
SUPPLEMENTAL PREKINDERGARTEN OUTPUT REPORT (PREK)                        PAGE 1     
                                                                                    
                                                                                    
 1.   UNIVERSAL PREK GRANT (UPK) AS CLAIMED FOR 2005   (SA0607)           175,500   
                                                                                    
 2.   2006-07 ADDITIONAL UPK GRANT                     (SA0607)                 0   
                                                                                    
 3.   SELECTED OPERATING AID RATIO (SSR)                                            
      FOR SUPPLEMENTAL UPK                             (SA0607)           0.61900   
                                                                                    
 4.   EXTRAORDINARY NEEDS PERCENT FOR 2006-07 AID      (SA0607)            38.100   
                                                                                    
 5.   ADJUSTMENT FACTOR     (1 + (ENT 4 - 94%) / 4.7%) (SA0607)             1.000   
                                                                                    
 6.   ADJUSTED SHARING RATIO FOR PRE-K (ENT 3 * ENT 5) (SA0607)           0.61900   
                                                                                    
 7.   GRANT PER PUPIL                                  (SA0607)                     
                  (600 + (ENT 6 * 4000)) MIN = 2700, MAX = 4000          3,076.00   
 8.   GRANT PER PUPIL AS OF SA0001 COMPUTER RUN                          2,700.00   
 9.   SELECTED GRANT PER PUPIL   (GRTR ENT 7 OR ENT 8) (SA0607)          3,076.00   
                                                                                    
 10. EST. 0607 TOTAL RESIDENT 4 YR OLDS, EXCLUDING THOSE SERVED                     
    IN STATE FUNDED EXPERIMENTAL PRE-K   (AS OF 11/05) (SA0607)               366   
 11. EST 0607 RESIDENT 4 YR OLDS SERVED IN SECT 4410 PRE-SCHOOL                     
      PROGRAMS MORE THAN 4 HRS/DAY       (AS OF 11/05) (SA0607)                12   
 12.  EST. 0607 TOTAL RESIDENT UNSERVED 4-YEAR OLDS                                 
                                 (ENTRY 10 - ENTRY 11) (SA0607)               354   
                                                                                    
 13.  2005-06 UPK GRANT AS DISPLAYED ON SA0607 COMPUTER RUN               175,500   
                                                                                    
 14.  PRE-K PUPIL EQUIVALENT          (ENT 13 / ENT 8) (SA0607)                65   
                                                                                    
 15.  2004-05 UPK PUPILS SERVED INCL SUMMER PRE-K      (SA0607)                65   
                                                                                    
 16.  LESSER AIDABLE PREK PUPILS OR 2004-05 UPK PUPILS SERVED                       
                                         (LSR ENT 14 OR ENT 15;                     
            IF ENT 13 > 0 AND ENT 15 = 0, THEN ENT 14) (SA0607)                65   
                                                                                    
 17.  UNADJUSTED AIDABLE PRE-K PUPILS                                               
                              (ENT 12 - ENT 16, MIN 0) (SA0607)               289   
                                                                                    
 18   FREE AND REDUCED PRICE LUNCH PERCENT FOR 2006-07 AID                          
                                                       (SA0607)            0.3755   
                                                                                    
 19.  PHASE-IN FACTOR                     (ALL DISTRICTS .3848)            0.3848   
                                                                                    
 20.  AIDABLE SUPPLEMENTAL PRE-K PUPILS PHASED IN AT 0.3848                         
          (ENT 17 * ENT 18 * ENT 19; 0 IF < 20; IF NYC = 7,503)                41   
                                                                                    
 21.  AIDABLE SUPPLEMENTAL PUPILS REPORTED ON 2006-07 GRANT                         
      APPLICATION                                                                   
           (INCL FTE OF PUPILS SERVED IN SUMMER PRE-K PROGRAMS)                41   
                                                                                    
 22.  ADDITIONAL AIDABLE PUPILS (REALLOCATED) REPORTED ON GRANT                     
      APPLICATION                                                               0   
                                                                                    
 23.  NUMBER OF SUPPLEMENTAL PUPILS SERVED     (FALL 2006 BEDS)                41   
 24.  NUMBER OF REALLOCATED PUPILS SERVED      (FALL 2006 BEDS)                 0   
                                                                                    
 25.  SELECTED AIDABLE SUPPLEMENTAL PUPIL COUNT FOR 06-07 AID                       
      (< ENT 20 OR 21 BEFORE BEDS)OR(< ENT 20 OR 23 AFTER BEDS)                41   
                                                                                    
 26.  SELECTED AIDABLE REALLOCATED PUPIL COUNT FOR 06-07 AID                        
            (ENT 22 BEFORE BEDS) OR (< ENT 24 OR 22 AFTER BEDS)                 0   
                                                                                    
 27.  2006-07 APPROVED SUPPLEMENTAL(INCL REALLOCATED)PREK GRANT                     
      FROZEN APRIL 30TH 2007        ((ENT 25 + ENT 26) * ENT 9)           126,116   
                                                                                    
 28.  REPORTED SUPPLEMENTAL (INCLUDING REALLOCATED) BUDGET                          
      EXPENSES                                                            125,356   
                                                                                    
 29.  PAYABLE SUPPLEMENTAL UNIVERSAL PREK GRANT                                     
                                         (LSR ENT 27 OR ENT 28)           125,356   
                                                                                    
 30.  REPORTED BUDGETED EXPENSES FOR UPK AND ADDITIONAL GRANTS            174,910   
                                                                                    
 31.  PAYABLE UNIVERSAL PREK GRANT(LSR [ENTS: 1 + 2] OR ENT 30)           174,910   
                                                                                    
 32.  TOTAL PAYABLE PREK GRANT                (ENT 29 + ENT 31)           300,266   
                                                                                    

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