DISTRICT CODE:  140203                                      STATE AID    2008-09                                                    
DISTRICT NAME:  WILLIAMSVILLE                               DATE:  NOV  19, 2009                                                    
                                                            EDITION NO.     1307                                                    
                                                                                                                                    
DISTRICT LAST UPDATED ON 11/18/09                                                                                                   
                                                                                                                                    
PRIVATE EXCESS COST AID OUTPUT REPORT (PRI)                                                                      PAGE 1             
                                                                                                                                    
PART I:  COMPUTATION OF BASIC CONTRIBUTION AND PRIVATE EXCESS COST AID RATIO                                                        
   _________________________________________________________________________                                                        
                                                                                                                                    
 1. 2007-08 PROPERTY TAXES PLUS STAR REIMBURSEMENT                                                                                  
                                               (A1001 + A1085)        97,553,523                                                    
 2. 2007-08 TOTAL NONPROPERTY TAXES                   (AT1199)         9,716,175                                                    
 3. TOTAL TAXES FOR SCHOOL PURPOSES            (ENT 1 + ENT 2)       107,269,698                                                    
                                                                                                                                    
 4. FALL 2007 RESIDENT PUBLIC ENROLLMENT INCLUDING CHARTER SCH            10,722                                                    
 5. SCHOOL DISTRICT BASIC CONTRIBUTION         (ENT 3 / ENT 4)         10,004.63                                                    
 6. COMBINED WEALTH RATIO                        (ENT 78, GEN)             1.042                                                    
 7. ENTRY 6 * .15                                                           .156                                                    
 8. PRIVATE EXCESS COST AID RATIO (1.000 - ENT 7, MIN =  .500)              .844                                                    
                                                                                                                                    
PART II:  REPORT OF FULLTIME EQUIVALENT (FTE) ENROLLMENT AS VERIFIED TO STAC ON                                                     
_______________________________________________________________________________                                                     
          AN AVL                                                                                                                    
          ______                                                                                                                    
                                                                                                                                    
 9. 2007-08 PRIVATE SCHOOL FTE'S                                           44.51                                                    
10. 2007-08 ROME AND/OR BATAVIA FTE'S                                       1.00                                                    
11. TOTAL FTES FOR AID                        (ENT 9 + ENT 10)             45.51                                                    
                                                                                                                                    
PART III:  REGULAR PRIVATE EXCESS COST AID                                                                                          
__________________________________________                                                                                          
                                                                                                                                    
12. TOTAL AIDABLE EXCESS COST                                       1,369,965.43                                                    
13. 2008-09 REGULAR PRIVATE EXCESS COST AID   (ENT 8 * ENT 12)         1,156,251                                                    
                                                                                                                                    
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE