DISTRICT CODE: 170600 STATE AID 2006-07 DISTRICT NAME: JOHNSTOWN DATE: OCT 24, 2009 EDITION NO. 2199 DISTRICT LAST UPDATED ON 10/23/09 NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT SPECIAL STATE AID FOR SMALL CITY SCH DISTS OUTPUT REPORT (SMC) PAGE 1 PART I: CALCULATION OF SELECTED OPERATING BUDGET ________________________________________________ 1 2005-06 SPEC AID PAYABLE UNDER SUB 31A 39,568 2 2005-06 ADJUSTED TGFE (ST3, AT9999.0) 22,857,701 3 STATE SHARE RATIO (ENT 1 / ENT 2) 0.0017 4 MAXIMUM OPERATING BUDGET (1.0874 * ENT 2) 24,855,464 5 2006-07 GRAND TOTAL GENERAL FUND EXPS AND INTERFUND TRANSFERS (ST3,AT9999.0 EST) 25,287,367 6 SEL OPERATING BUDGET ( < ENT 4 OR ENT 5) 24,855,464 PART II: CALCULATION OF PRELIMINARY FORMULA AID ________________________________________________ 7 2005-06 REVS ST SOURCES NOT SPEC AID FOR SM CITY DISTS (ST-3, AT3999 - A3261) 14,309,131 8 2006-07 BUDGETED REVS ST SOURCES NOT AID FOR SM CITY DISTS (ST-3, AT3999 EST - A3261 EST) 14,945,312 9 DEDUCTION FOR STATE AID INCREASES (ENT 8 - ENT 7, MIN 0) 636,181 10 ADJ SEL OPERATING BUDGET (ENT 6 - ENT 9, MIN 0) 24,219,283 11 PRELIMINARY FORMULA AID (ENT 3 * ENT 10,RND) 41,173 PART III: CALCULATION OF MILLAGE DEDUCTION __________________________________________ 12 2003 ACTUAL VAL / 1000 340,980.652 13 2005-06 TOT PROP TAX LEVY ALL PURPS (ST3,81-14) 6,814,533 14 2005-06 TOT NONPROPERTY TAX REVENUES (ST3,AT1199) 536,757 15 TOT PROP & NONPROP TAXES (ENT 13 + ENT 14) 7,351,290 16 05-06 PROPERTY TAX LEVY FOR LIBRARY (ST3,81-08) 0 17 DEBT SERVICE FOR LIBRARY - GEN FUND (CALC #179) 0 18 DEBT SRV FOR LIBRARY - DEBT SRV FUND (CALC #180) 0 19 TOT DEBT SERV - PUB LIB (ENT 17 + ENT 18) 0 20 OTHER EXPENSES FOR PUBLIC LIBRARY (FORM F #150) 0 21 TOTAL AVAILABLE UNRES FUND BAL AS OF 06/30/06 (ST3,AT091) 4,290,783 22 ALLOWABLE 6% FUND BALANCE (ENT 2 * .06) 1,371,462 23 EXCESS FUND BALANCE (ENT 21 - ENT 22,MIN 0) 2,919,321 24 TOT DEDUCTIBLES FROM TAXES (SUM OF ENTS 16, 19, 20 & 23) 2,919,321 25 NET TAXES (ENT 15 - ENT 24, MIN 0) 4,431,969 26 TAX RATE PER $1000 FV (ENT 25 / ENT 12) 12.99 27 MILLAGE DEDUCT MULTIPLIER (18.28 / ENT 26) 1.40723 28 FULL VALUE MILLEAGE DEDUCTION (ENT 12 * ENT 27 * $0.40) 191,935 PART IV: CALCULATION OF AID PAYABLE FOR 2006-07 _______________________________________________ 29 FORMULA AID UNDER SUB 31A (ENT 11 - ENT 28, MIN 0) 0 30 SAVE HARMLESS PERCENT 0.82 31 SAVE HARMLESS AMOUNT (ENT 1 * ENT 30,RND) 32,446 32 GREATER OF FORMULA OR SAVE HARMLESS ( > ENT 29 OR ENT 31) 32,446 33 MAXIMUM AID ( .98 * ENTRY 3 * ENTRY 6) 41,410 34 SELECTED 2006-07 SMALL CITIES AID UNDER FORMULA (< ENTRY 32 OR ENTRY 33) 32,446 35 ACTUAL 2006-07 AID PAYABLE(ENT#1) (SAME AS 05-06) 39,568

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