DISTRICT CODE: 441600 STATE AID 2008-09
DISTRICT NAME: NEWBURGH DATE: DEC 1, 2008
EDITION NO. 308
DISTRICT LAST UPDATED ON 12/02/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
GENERAL FORMULA AID OUTPUT REPORT (GEN) PAGE 1
PART I: CALCULATED GENERAL AIDS SUMMARY
________________________________________
1 FOUNDATION AID (FA ENT 15) 93,948,753
2 LESS 0809 PUB EXCESS COST AID SET-ASIDE (PUB ENT 13) 12,229,981
3 DEDUCT FOR LOCAL SHARE OF ED COSTS FOR CERTAIN STUDENTS
(ENT 72) 419,368
4 NET CURRENT YEAR AID (ENT 1 - ENT 2 - ENT 3) 81,299,404
5 HIGH TAX AID (HTAX ENT 6) 3,600,531
6 REORGANIZATION INCENTIVE OPERATING AID (ENT 80) 0
7 REG BUILDING AID
(BLD, ENT 36 + BLD10, ENT 50 + BLD3, ENT 58 +
BLD4, ENT 30 + BLD, ENT 48 + BLD10, ENT 61) 4,285,251
8 REG REORG INCENTIVE BLDG AID
(BLD, ENT 43 + BLD10, ENT 57 + BLD3, ENT 68 + BLD4, ENT 40) 0
9 TOTAL BUILDING AID PROSPECTIVE, PAYABLE JULY 2008
(SBA ENT 5A) 2,646,336
10 NATIVE AMERICAN BUILDING AID
(BLD, ENT 44 + BLD10, ENT 53 + BLD3, ENT 64 + BLD4, ENT 31) 0
11 TRANSPORTATION AID (TRA, ENT 174) 10,511,369
12 CAREER EDUCATION AID - BIG 5 & NONCOMPONENTS (ENT 85) 4,691,407
13 COMPUTER ADMINISTRATION AID-BIG 5 & NONCOMPONENTS(ENT 101) 533,215
14 URBAN-SUBURBAN TRANSFER AID (ENT 114) 0
15 CHARTER SCHOOL TRANSITIONAL AID (CHART ENT 38) 0
16 SPECIAL SERVICES ACADEMIC IMPROVEMENT AID (ENT 104) 2,199,667
17 ACADEMIC ENHANCEMENT AID (FA SUP)(ENT 131) 0
18 2008-09 SUPPLEMENTAL EDUCATIONAL IMPROVEMENT PLAN GRANT
(YONKERS) 0
19 2008-09 ACADEMIC ACHIEVEMENT GRANT (NYC) 0
20 2008-09 SUPPLEMENTAL VALUATION GRANT(BARKER & HAVERSTRAW) 0
21 FOR ROOSEVELT UFSD-PURSUANT TO PARAGRAPH B OF SUBDIVISION
11 OF SECTION 3641 OF THE EDUCATION LAW 0
22 CAREER EDUCATION AID DEDUCT FROM GEN BASED ON MAINTENANCE
OF EFFORT CHECK (ENT 94) 0
23 EXCEL OVERPAYMENT DEDUCTION BASED ON FINAL COST REPORT
(SBA ENT 6) 0
24 TOTAL CALCULATED GENERAL AIDS
(SUM OF ENTS 4 THRU 21) - (ENTS 22 + 23) 109,767,180
25 TOTAL BUILDING PROSPECTIVE PAID JULY 2008 (SBA ENT 5B) 2,560,088
26 TOTAL ADJUSTED CALCULATED GEN AIDS
(ENT24+ENT3+ENT22+ENT23)-(ENT10+ENT14+ENT20+ENT21+ENT25) 107,626,460
27 TOTAL GENERAL AIDS DISPLAYED ON COMPUTER RUN #SA0809
DATED MARCH 2008 EXCLUDING JULY 08 DEFERRED PROSPECTIVE
BUILDING AID PAYMENT 107,198,745
28 AIDS USED FOR GENERAL AID PAYMENTS THROUGH JUNE 2009,
FROZEN 12/1/08 AND RECALCULATED IN MAY 2009 EXCLUDING
JULY 2008 DEFERRED PROSPECTIVE BUILDING AID
(IF ENTS (26<27) THEN (24-25) ELSE (27-3-22-23+10+14+20+21)) 106,779,377
PART II: ADDITIONAL GENERAL AIDS AND ADJUSTMENTS
_________________________________________________
29 FULL DAY K CONVERSION AID (ENT 116) 0
30 IMPACT AID (+) (SED USE ONLY) 0
31 SHORT SESSION DEDUCT (-) (SED USE ONLY) 0
BLDG AID ADJ FOR FINAL COST REPTS PURSUANT TO CH. 70 OF THE LAWS OF
2004 OR MISCELLANEOUS BLDG AID ADJ DUE TO STATUTE
31A SED USE ONLY (+) 0
31B SED USE ONLY (-) 0
32 GRAND TOTAL GENERAL AIDS (ENTS 24+29+30-31+31A-31B) 109,767,180
PART III: PAYMENTS THRU JUNE 2009 AND EXCESS DUE SEPT 2009
__________________________________________________________
33 FULL DAY K CONVERSION AID DISPLAYED ON COMPUTER RUN
SA0809 DATED MARCH 2008 0
34 FULL DAY K CONVERSION AID (ENT 116) 0
35 FULL DAY K CONVERSION PAYABLE JUNE 2009
(IF ATT ENT 158 > 0, LSR ENT 33 OR 34) 0
36 TOTAL BUILDING AID PROSPECTIVE, PAID JULY 2008 (ENT 25) 2,560,088
37 TOTAL PAYMENTS THRU JUNE 2009 (ENT 28 + ENT 30 + ENT 36) 109,339,465
38 GRAND TOTAL GENERAL AIDS (ENT 32, FROZEN 8/1/2009) 109,767,180
39 BALANCE PAYMENTS DUE SEPTEMBER 2009 (ENT 38 - ENT 37) 427,715
PART IV: STATE SHARING RATIO FOR 2008-09 AID CALCULATIONS
_________________________________________________________
40 2005 ACTUAL VALUATION 4338,821,552
41 2006-07 TOT WEALTH PUPIL UNITS (TWPU) 14,767
42 ACTUAL VALUATION PER TWPU (ENT 40 / ENT 41) 293,818
43 PUPIL WEALTH RATIO (ENT 42 / 477,400) 0.615
44 PUPIL WEALTH RATIO * .50 (ENT 43 * 0.50) 0.307
45 2005 ADJUSTED GROSS INCOME 1194,290,965
46 ADJUSTED GROSS INCOME / TWPU (ENT 45 / ENT 41) 80,875
47 ALTERNATE PUPIL WEALTH RATIO (ENT 46 / 148,900) 0.543
48 ALTERNATE PUPIL WEALTH RATIO * .50 (ENT 47 * 0.50) 0.271
49 COMBINED WEALTH RATIO (CWR) (ENT 44 + ENT 48) 0.578
SELECTED SHARING RATIO:
50 CWR * 1.230 (ENT 49 * 1.230) 0.710
51 FORMULA 1 SHARING RATIO (1.370 - ENT 50, MIN 0, MAX .900) 0.660
52 CWR * 0.640 (ENT 49 * .640) 0.369
53 FORMULA 2 SHARING RATIO (1.000 - ENT 52, MIN 0, MAX .900) 0.631
54 CWR * 0.390 (ENT 49 * 0.390) 0.225
55 FORMULA 3 SHARING RATIO (0.800 - ENT 54, MIN 0, MAX .900) 0.575
56 CWR * 0.220 (ENT 49 * 0.220) 0.127
57 FORMULA 4 SHARING RATIO (0.510 - ENT 56, MIN 0, MAX .900) 0.383
58 SELECTED SHARING RATIO
(HIGHEST OF ENTS 51, 53, 55 OR 57, MIN 0, MAX .900) 0.660
PART V: REQUIRED SETASIDE FOR ATTENDANCE IMPROVEMENT/DROPOUT
____________________________________________________________
PREVENTION (NEW YORK CITY ONLY)
_______________________________
59 REQUIRED SET-ASIDE FOR AI/DP (2008-09 SET-ASIDE MONIES) 0
(BASED ON DATA ON FILE AS OF 7/1/08, NOT SUBJECT TO CHANGE)
60 NOT USED
PART VI: CALCULATION OF DEDUCT FOR LOCAL SHARE OF EDUCATIONAL
______________________________________________________________
COSTS FOR CERTAIN STUDENTS
__________________________
61 BASIC CONTRIBUTION (PRI, ENT 5) 7,579.39
THE FOLLOWING CHILDREN ARE FROM THE STAC FILE:
62 FTE - BLIND/DEAF - STATE SUPPORTED SCHS 4.000
63 FTE - CHAPTER 47, LAWS OF 1977 0.000
64 FTE - CHAPTER 66, LAWS OF 1978 0.000
65 FTE - CHAPTER 721, LAWS OF 1979 + CRP 5.720
66 FTE - CHAPTER 563, LAWS OF 1980 0.000
67 FTE - CHAPTER 947, LAWS OF 1981(OMH) 0.000
68 FTE - CHAPTER 947, LAWS OF 1991(DSS) 0.000
69 FTE - INCARCERATED YOUTH * 1.2 37.824
70 FTE - HOMELESS YOUTH 7.792
71 TOTAL PUPILS (SUM OF ENTRIES 62 THROUGH 70) 55.33
72 LOCAL SHARE OF CERTAIN RES PUPIL COSTS
(ENT 61 * ENT 71, RND) 419,368
PART VII: CALCULATION OF INCENTIVE OPERATING AID FOR REORGANIZED
_________________________________________________________________
DISTRICTS
_________
73 2006-07 SELECTED OPERATING AID (FROZEN FEB 15, 2007) 41,110,803
74 2006-07 APPROVED OPERATING EXPENSE (2007-08 AOE, ENT 52) 160,445,393
75 AID LIMIT (.95 * ENT 74) 152,423,123
76 2008-09 INCENTIVE OPERATING PERCENT 0.0000
77 UNLIMITED INCENTIVE AID (ENT 73 * ENT 76) 0
78 AID PLUS UNLIMITED INCENTIVE (ENT 73 + ENT 77) 41,110,803
79 LOSS DUE TO LIMIT (ENT 78 - ENT 75, MIN 0) 0
80 2008-09 INCENTIVE OPERATING AID
(ENT 77 - ENT 79, MIN 0, RND) 0
PURSUANT TO THE LAWS OF 2007, ONLY DISTRICTS THAT REORGANIZE AFTER
7/1/07 QUALIFY FOR INCENTIVE OPERATING AID.
PART VIII: CALCULATION OF SPECIAL SERVICES AID FOR LARGE CITY
_____________________________________________________________
SCHOOL DISTRICTS AND NONCOMPONENTS OF BOCES IN 2007-08
______________________________________________________
81 CAREER EDUCATION ATTENDANCE (ATT, ENT 115) 1,825.45
82 COMBINED WEALTH RATIO * .590 (ENT 49 * .590) 0.341
83 CAREER ED AID RATIO (GTR (1.000 - ENT 82) OR .360) 0.659
84 AID PER PUPIL UNIT (ENT 83 * $3,900) 2,570
85 2008-09 CAREER EDUCATION AID (ENT 81 * ENT 84, RND) 4,691,407
86 2007-08 CAREER EDUCATION AID 4,874,396
87 2008-09 CAREER EDUCATION AID EXPENSE (FORM FB 158) 6,748,588
88 2007-08 CAREER EDUCATION LOCAL SHARE
(ENT 87 - ENT 86, MIN 0) 1,874,192
89 2006-07 CAREER EDUCATION LOCAL SHARE(2007-08 GEN ENT 82) 3,278,245
90 2007-08 CAREER EDUCATION PER PUPIL EXPENSE
(ENT 87 / ATT ENT 115) 3,696
91 2006-07 CAREER EDUCATION PER PUPIL EXPENSE
(0708 FORM FB 158 / 0708 ATT ENT 115) 3,544
92 CAREER EDUCATION PER PUPIL EXPENSE MAINTENANCE OF EFFORT
WAIVER INDICATOR(IF ENT 90 >= ENT 91 THEN = 0, ELSE = 1) 0
93 CAREER EDUCATION MAINTENANCE OF EFFORT AMOUNT
(IF ENT 88 >= ENT 89 THEN 0 ELSE ENT 89 - ENT 88) 1,404,053
94 CAREER EDUCATION MAINTENANCE OF EFFORT DEDUCT
(ENT 92 * ENT 93) 0
95 2007 K-12 PUBLIC SCHOOL ENROLLMENT (INCL CHARTER) 12,123
96 K-12 ENROLLMENT * $62.30 (ENT 95 * $62.30) 755,262
97 APPROVED 2007-08 EXPS FOR DATA PROC (FRM_FB, ENT 157A) 2,456,873
98 LESSER OF ENT 96 OR ENT 97 755,262
99 COMBINED WEALTH RATIO * .510 (ENT 49 * .510) 0.294
100 COMPUTER EXPS AID RATIO (GTR (1.000 - ENT 99) OR .300) 0.706
101 2008-09 AID FOR COMPUTER EXPENSES (ENT 98 * ENT 100,RND) 533,215
102 $100 + ($1,000 / ENT 49, MIN 1000) 1,830
103 SPECIAL SERVS ACADEMIC IMPROVEMENT AID PER PUPIL UNIT
(ENT 83 * ENT 102) 1,205
104 SPECIAL SERVS ACADEMIC IMPROVEMENT AID(ENT 103 * ENT 81) 2,199,667
PART IX:CALCULATION OF URBAN SUBURBAN TRANSFER AID
__________________________________________________
105 TRANSFER PUPILS RECEIVED (SCH C, ENT 16) 0
106 08-09 FOUNDATION AID (FA ENT 15) 93,948,753
107 2006-07 TOTAL FOUNDATION AID BASE (FAB)
(FA ENT 6A) 76,696,434
108 INCREASE IN AID (0.365 * (ENT 106 - ENT 107, MIN 0) 6,297,096
109 AID PAID PER PUPIL (ENT 106 / SEL 0809 TAFPU) 6,675.34
110 FORMULA PUPIL MARGIN (ENT 108 / ENT 109) 943
111 EXCESS TRANSFER PUPILS (ENT 105 - ENT 110, MIN 0) 0
112 AID PAYABLE PURSUANT TO 3602 15C, PARA C
(FA ENT 3 * ENT 111) 0
113 AID PAYABLE PURSUANT TO 3602 15E, PARA E (SCH C, COL G) 0
114 2008-09 TOT URBAN-SUBURB TRANSFER AID
(ENT 112 + ENT 113, RND) 0
PART X: CALCULATION OF FULL DAY K CONVERSION AID
_________________________________________________
(PAYABLE JUNE 2009 OR SEPT 2009)
________________________________
115 INCREASE IN FULL DAY K ENROLLMENT ELIGIBLE FOR
CONVERSION AID (ATT, ENT 158) 0
116 2008-09 FULL DAY K CONVERSION AID
(ENT 115 * FA ENT 3) 0
PART XI: CALCULATED EXCESS COST AID SUMMARY - PAYABLE UNDER 3609-B
____________________________________________________________________
117 0809 PUBLIC EXCESS COST AID SET-ASIDE (PUB ENT 13) 12,229,981
118 0809 PUBLIC HIGH COST EXCESS COST AID (PUB ENT 8) 3,288,567
119 0809 SUPPLEMENTAL PUBLIC EXCESS COST AID (PUB ENT 10) 0
120 0809 PRIVATE EXCESS COST AID (PRI ENT 13) 2,233,284
121 TOTAL EXCESS COST AIDS (ENTS 117 + 118 + 119 + 120) 17,751,832
122 TOTAL EXCESS COST AID AS SHOWN ON COMPUTER RUN SA0809 18,647,074
123 AIDS USED FOR EXCESS COST AIDS THRU AUGUST 2009
(LESSER OF ENT 121 OR ENT 122) 17,751,832
124 BALANCE DUE SEPTEMBER 2009 FOR EXCESS COST AIDS
(ENT 121 - ENT 123, MIN 0) 0
PART XII: ACADEMIC ENHANCEMENT AID (FA-SUP)
____________________________________________
125 FOUNDATION AID PAYABLE (FA ENT 15) 93,948,753
126 SUPPLEMENTAL EDUCATION IMPROVEMENT GRANT (YONKERS) 0
127 ENTRY 125 + ENTRY 126 93,948,753
128 07-08 FOUNDATION AID PAYABLE (FA ENT 6B) 87,067,094
129 LESSER OF 15 M OR (ENT 128 * 0.1) 8,706,709
130 ACADEMIC ENHANCEMENT AID ELIGIBILITY INDICATOR 0
131 ACADEMIC ENHANCEMENT AID (FA-SUP)
(ENT 129 - (ENT 127 - ENT 128, MIN 0) * ENT 130) 0
PART XIII: ADDITIONAL CALCULATED AIDS
_____________________________________
132 0809 TEXTBOOK AID (IMA ENT 8) 763,891
133 0809 COMPUTER SOFTWARE AID (IMA ENT 15) 193,812
134 0809 LIBRARY MATERIALS AID (IMA ENT 18) 80,862
135 0809 COMPUTER HARDWARE AND TECHNOLOGY AID (IMA ENT 29) 79,606
136 0809 UNIVERSAL PRE-KINDERGARTEN GRANT (UPREK ENT 14) 2,860,001
137 0809 BOCES AID 0
138 TOTAL 0809 STATE AID (ENTS 32 + 121 + (132 THRU 137)) 131,497,184
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE