DISTRICT CODE: 101300 STATE AID 2007-08
DISTRICT NAME: HUDSON DATE: SEPT 30, 2008
EDITION NO. 1012
DISTRICT LAST UPDATED ON 09/29/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
2007-08 FOUNDATION AID OUTPUT REPORT PAGE 1
PART I: CALCULATION OF 2007-08 FOUNDATION AID
_____________________________________________
1. 2007-08 ADJUSTED FOUNDATION AMOUNT/PUPIL
(PART II ENT 7) 9,762.51
2. 2007-08 EXPECTED MINIMUM LOCAL CONTRIBUTION
(PART III ENT 3) 4,164.41
3. 2007-08 SELECTED FOUNDATION AID/PUPIL
(GREATER OF 500 OR (ENT 1 - ENT 2)) 5,598.10
4. 2007-08 SELECTED TAFPU FOR 0708 AID (PART IV ENT 23) 2,625
5. 2007-08 TOTAL FOUNDATION AID (ENT 3 * ENT 4) 14,695,012
6. 2006-07 TOTAL FOUNDATION AID BASE (FAB) (FAB ENT 20) 13,464,291
2006-07 FOUNDATION AID BASE OUTPUT REPORT
7. 2007-08 TAFPU * SELECTED FOUNDATION AID MINUS FAB
(MIN=0) (PHASE-IN OPTION 1) (ENT 5 - ENT 6) 1,230,721
8. 2007-08 12.55% OF FOUNDATION AID BASE
(PHASE-IN OPTION 2) (.1255 * ENT 6) 1,689,768
9. 2007-08 SELECTED PHASE-IN FOUNDATION INCREASE
(20% OF (MAX ENT 7 OR ENT 8)) 337,953
10. 2007-08 CALCULATED 2007-08 FOUNDATION AID
(ENT 6 + ENT 9) 13,802,244
11. 2007-08 103% OF FAB (1.03 * ENT 6) 13,868,219
12. 2007-08 125% OF FAB (1.25 * ENT 6) 16,830,363
13. 2007-08 AID DUE MINIMUM 3% INCREASE
(IF ENT 10 < ENT 11, THEN ENT 11 MINUS ENT 10, ELSE 0) 65,975
14. 2007-08 AID DEDUCT 25% MAX INCREASE
(IF ENT 10 > ENT 12, THEN ENT 12 MINUS ENT 10, ELSE 0) 0
15. 2007-08 FOUNDATION AID PAYABLE (ENTS 10 + 13 + 14) 13,868,219
PART II: CALCULATION OF ADJUSTED FOUNDATION AMOUNT (AFA)
________________________________________________________
1. 2007-08 FOUNDATION AMOUNT 5,258
2. 2007-08 PHASE-IN FOUNDATION PERCENT 1.0768
3. 2007-08 FOUNDATION AMT ADJUSTED BY PHASE-IN PERCENT
(ENT 1 * ENT 2) 5,662
4. 2007-08 REGIONAL COST INDEX (RCI) FOR 2007-08 AID 1.124
5. 2007-08 EXTRAORDINARY NEEDS % (EN%)(EN COUNT/0607 ENR) 0.534
6. 2007-08 PUPIL NEED INDEX (PNI) (1 + EN%, MIN 1, MAX 2) 1.534
7. 2007-08 ADJUSTED FOUNDATION AMOUNT/PUPIL (AFA)
(ENT 3 * ENT 4 * ENT 6) 9,762.51
PART III: SELECTED EXPECTED MINIMUM LOCAL CONTRIBUTION
______________________________________________________
1. 2007-08 EXPECTED MINIMUM LOCAL CONTRIBUTION(A)(ENT 15) 4,164.41
2. 2007-08 EXPECTED MINIMUM LOCAL CONTRIBUTION(B)(ENT 29) 4,197.87
3. 2007-08 SELECTED EXPECTED MINIMUM LOCAL CONTRIBUTION
(< OF ENT 1 OR ENT 2) 4,164.41
EXPECTED MINIMUM LOCAL CONTRIBUTION (A)
_______________________________________
4. 2003 ACTUAL VALUATION 727,383,541
5. 2004 ACTUAL VALUATION 793,900,240
6. 2007-08 TWO YEAR AVERAGE ACTUAL VALUATION 760,641,890
7. 2007-08 SELECTED ACTUAL VALUATION 760,641,890
8. TWFPU FOR 0708 AID 2,110
9. 2007-08 SELECTED AV PER TWFPU 360,493
10. 2007-08 LOCAL TAX FACTOR 0.016
11. 2004 ADJUSTED GROSS INCOME (AGI) 257,692,374
12. 2007-08 AGI PER TWFPU 122,129
13. 2007-08 STATE AVERAGE AGI PER TWFPU 169,000
14. 2007-08 INCOME WEALTH INDEX FOR LOCAL CONTRIBUTION
(ENT 12 / ENT 13, MAX 2.0, MIN .65) 0.722
15. 2007-08 EXPECTED MINIMUM LOCAL CONTRIBUTION (A)
(ENT 9 * ENT 10 * ENT 14) 4,164.41
EXPECTED MINIMUM LOCAL CONTRIBUTION (B)
_______________________________________
16. 2005-06 TOT WEALTH PUPIL UNITS (TWPU) 2,784
17. ACTUAL VALUATION (2004) PER TWPU 285,165
18. PUPIL WEALTH RATIO 0.668
19. PUPIL WEALTH RATIO * .5 0.334
20. ADJUSTED GROSS INCOME PER TWPU 92,561
21. ALTERNATE PUPIL WEALTH RATIO 0.677
22. ALTERNATE PUPIL WEALTH RATIO * .5 0.338
23. COMBINED WEALTH RATIO (ENT 19 + ENT 22) 0.672
24. STATE SHARING RATIO 1 (1.37 - (1.23 * CWR)) 0.544
25. STATE SHARING RATIO 2 (1.00 - (0.64 * CWR)) 0.570
26. STATE SHARING RATIO 3 (0.80 - (0.39 * CWR)) 0.538
27. STATE SHARING RATIO FOUNDATION AID ONLY
(0.51 - (0.173 * CWR)) 0.394
28. 2007-08 STATE SHARING RATIO FOR TOTAL FOUNDATION AID
(MAX ENT 24,25,26,27 MIN 0, MAX .900) 0.570
29. 2007-08 EXPECTED MINIMUM LOCAL CONTRIBUTION (B)
(PART II ENT 7 * (1 - ENT 28) 4,197.87
PART IV: PUPIL COUNTS FOR FOUNDATION AID
________________________________________
1. 2006-07 K-12 ENROLLMENT 2,124
2. 2006-07 LIMITED ENGLISH PROFICIENCY COUNT
(FORM A ENT 73) 95
SPARSITY COUNT
3. 2007-08 K-12 INDICATOR 1
4. SQUARE MILES IN DISTRICT 66.910
5. BASE YEAR ENROLLMENT PER SQUARE MILE (ENT 1 / ENT 4) 31.744
6. 2007-08 SPARSITY FACTOR ((25 - ENT 5) / 50.9 MIN=0) 0.000
7. SPARSITY COUNT FOR 2007-08 AID (ENT 3 * ENT 1 * ENT 6) 0
LUNCH COUNT
8. 2003-04 K-6 FREE & REDUCED LUNCH APPLICANTS 656
9. 2004-05 K-6 FREE & REDUCED LUNCH APPLICANTS 691
10. 2005-06 K-6 FREE & REDUCED LUNCH APPLICANTS 619
11. 2003-04 K-6 ENROLLMENT 1,179
12. 2004-05 K-6 ENROLLMENT 1,150
13. 2005-06 K-6 ENROLLMENT 1,092
14. 2007-08 LUNCH COUNT
(ENT 8 + ENT 9 + ENT 10/ENT 11 + ENT 12 + ENT 13) * ENT 1) 1,220
15. AGED 5-17 IN PUB SCH & FAMILY BELOW POVERTY 520
16. AGED 5-17 IN PUB SCH 2,420
17. 2007-08 CENSUS COUNT (ENT 1 * (ENT 15 / ENT 16)) 456
18. 2007-08 POVERTY COUNT((.65 * ENT 14) + (.65 * ENT 17)) 1,089
19. 2007-08 EXTRAORDINARY NEEDS COUNT
((.5 * ENT 2) + ENT 7 + ENT 18) 1,136
TAFPU
20. TAFPU BASED ON 05-06 SCHOOL YEAR DATA 2,600
TAFPU & TWFPU BASED ON 05-06 SCHOOL YEAR DATA
21. TAFPU BASED ON 04-05 SCHOOL YEAR DATA 2,651
TAFPU BASED ON 04-05 SCHOOL YEAR DATA
22. AVERAGE OF TAFPU BASED ON 0506 AND 0405 SCHOOL YEAR DATA
((ENT 20 + ENT 21) / 2) 2,625
23. SELECTED TAFPU FOR 2007-08 FOUNDATION AID
(MAX ENT 20 OR ENT 22) 2,625
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE