DISTRICT CODE: 121901 STATE AID 2007-08
DISTRICT NAME: WALTON DATE: MAY 13, 2008
EDITION NO. 683
DISTRICT LAST UPDATED ON 05/12/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
PUBLIC EXCESS COST AID AND 2007-08 EXCESS COST AID SETASIDE (PUB)
PART I: AIDABLE EXPENSE PER STUDENT
___________________________________
1. 2005-06 APPROVED OPERATING EXPENSE
(2006-07 AOE, ENT 52) 11,924,819
2. 2005-06 TOTAL AIDABLE PUPIL UNITS FOR EXPENSE
(2006-07 ATT, ENT 159) 1,434
3. 2005-06 AOE PER TAPU (ENT 1 / ENT 2) 8,315
4. AIDABLE EXPENSE PER STUDENT
(LESSER OF ENT 3 OR $9,900; BUT NOT LESS THAN $2,000) 8,315
PART II:REGULAR EXCESS COST AID & DSSA FOR CALCULATION OF SUPPLEMENTAL
______________________________________________________________________
PUBLIC EXCESS COST AID AMOUNT (SPECA)
_____________________________________
5. PUBLIC EXCESS COST AID RATIO
(LARGER OF [1.000 LESS (.510 * CWR) OR .250]) 0.753
6. REGULAR EXCESS COST AID PER STUDENT (ENT 4 * ENT 5) 6,261.19
7. RESIDENT WEIGHTED STUDENTS WITH DISABILITIES
(ATT, ENT 72 + ENT 130) 244.06
8. REGULAR FORMULA PUBLIC EXCESS COST AID (ENT 6 * ENT 7) 1,528,107
9. DECLASSIFICATION SUPPORT SERVICES FTE (10 075) 0.00
10. DECLASSIFICATION AID PER STUDENT (.50 * ENT 6) 3,130.59
11. DECLASSIFICATION SUPPORT SERVICES AID (ENT 9 * ENT 10) 0
12. TOTAL FORMULA EXCESS COST AID & DSSA (ENT 8 + ENT 11) 1,528,107
PART III: HIGH COST APPORTIONMENT
_________________________________
13. DEDUCTION = 3 * AOE/TAPU (ENT 3 * 3) 24,945
14. ELIGIBILITY LEVEL = LESSER OF $10,000 OR 4 * AOE/TAPU
[LESSER OF $10,000 OR (4 * ENT 3)] 10,000
15. AIDIABLE HIGH COST 117,069
16. HIGH COST APPORTIONMENT (ENT 15 * ENT 5) 88,153
PART IV: CALCULATION OF SELECTED PUBLIC EXCESS COST AID PAYABLE FOR
___________________________________________________________________
CALCULATION OF SPECA
____________________
17. TOTAL 2007-08 FORMULA EXCESS COST AIDS, DSSA & HIGH
COST (ENT 12 + ENT 16) 1,616,260
18. TOTAL 2006-07 PUBLIC EXCESS COST AIDS W/O IS AID 1,608,112
19. TOTAL 2006-07 PUBLIC EXCESS COST AID * .95 1,527,706
20. 2007-08 AID DUE SAVE HARMLESS
(ENT 19 - ENT 17; CANNOT BE LESS THAN 0) 0
21. 2007-08 SELECTED PUBLIC EXCESS COST AID
(ENT 17 + ENT 20) 1,616,260
PART V: TOTAL INTEGRATED SETTING AIDS FOR CALCULATION OF SPECA
______________________________________________________________
22. INTEGRATED SETTING WEIGHTED FTE (ATT, ENT 173) 23.61
23. INTEGRATED SETTING AID (ENT 6 * ENT 22) 147,826
PART VI: SUPPLEMENTAL PUBLIC EXCESS COST AID
____________________________________________
24. PART VI 2007-08 SUPPLEMENTAL PUBLIC EXCESS COST AID
AMOUNT (ENT 21 + ENT 23) 1,764,086
25. 2006-07 PUBLIC COST AID 1,706,279
26. INCREASE IN SPEC AMOUNT OVER 2006-07 PUBLIC EXCESS
COST AID (ENT 24 - ENT 25) 57,807
27. CALCULATED 2007-08 FOUNDATION AID
(ENT 10 FOA PART 1) 8,245,623
28. 103% OF FAB (ENT 11 FOA PART 1) 7,768,577
29. 2007-08 FOUNDATION AID PAYABLE (ENT 15 FOA PART 1) 8,245,623
30. SUPPLEMENTAL PUBLIC EXCESS COST AID
((ENT 26 - (ENT 29 - ENT 28, MIN 0) * 0.91), MIN 0 0
PART VII: PUBLIC EXCESS COST AID SETASIDE
_________________________________________
31. 2006-07 PUBLIC EXCESS COST AID LESS 2006-07 PUBLIC
HIGH COST EXCESS COST AID
(ENT 25 - (0607 PUB ENT 16)) (SA0708) 1,570,619
32. INCREASE IN CPI BETWEEN CURRENT YEAR AND 2006-07 + 1 1.032
33. PUBLIC EXCESS COST AID SETASIDE
(ENT 31 * ENT 32) (SA0708) 1,620,878
PART VIII: SELECTED SA0708 EXCESS COST AID DATA
_______________________________________________
34. 2004-05 APPROVED OPERATING EXPENSE PER PUPIL FOR
2006-07 AID AS OF SA0708 7,809
35. PUBLIC EXCESS COST AID RATIO FOR 2006-07 AID AS OF
SA0708 0.741
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE