DB ED: 0252E             STATE OF NEW YORK                   12/16/08               
RUN NO: BT112-1                                                                     
                  2009-10 EXECUTIVE BUDGET PROPOSAL                                 
                                                                                    
                   2008-09 AND 2009-10 AIDS PAYABLE                                 
                  UNDER SECTION 3609 PLUS OTHER AIDS                                
                                                                                    
                                   DISTRICT CODE:             431301                
                                   DISTRICT NAME:     PHELPS-CLIFTON                
SEE NOTE BELOW                                                  NA                  
2008-09 BASE YEAR AIDS:                                                             
  FOUNDATION AID                                          12,413,269                
  UNIVERSAL PREKINDERGARTEN                                  228,210                
  FULL DAY K CONVERSION                                            0                
  BOCES + SPECIAL SERVICES                                 1,206,314                
  HIGH COST EXCESS COST                                      615,277                
  PRIVATE EXCESS COST                                         78,772                
  HARDWARE & TECHNOLOGY                                       36,922                
  SOFTWARE, LIBRARY, TEXTBOOK                                153,575                
  TRANSPORTATION INCL SUMMER                               1,513,927                
  OPERATING REORG INCENTIVE                                        0                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS,ACADEMIC EN                                     0                
  HIGH TAX AID                                                     0                
  SUPPLEMENTAL PUB EXCESS COST                                     0                
TOTAL                                                     16,246,266                
                                                                                    
  08-09 BLD + BLD REORG INCENT                             4,900,403                
  08-09 EXCEL DEBT SERV (NYC)                                      0                
                                                                                    
2009-10 ESTIMATED AIDS:                                                             
  FOUNDATION AID                                          12,413,269                
  UNIVERSAL PREKINDERGARTEN                                  228,210                
  FULL DAY K CONVERSION                                            0                
  BOCES + SPECIAL SERVICES                                 1,309,210                
  HIGH COST EXCESS COST                                      526,789                
  PRIVATE EXCESS COST                                         84,938                
  HARDWARE & TECHNOLOGY                                       36,919                
  SOFTWARE, LIBRARY, TEXTBOOK                                151,317                
  TRANSPORTATION INCL SUMMER                               1,648,058                
  OPERATING REORG INCENTIVE                                        0                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS,ACADEMIC EN                                     0                
  HIGH TAX AID                                                     0                
  SUPPLEMENTAL PUB EXCESS COST                                     0                
  DEFICIT REDUCTION ASSESSMENT                              -870,790                
TOTAL                                                     15,527,920                
                                                                                    
$ CHG TOTAL 09-10 MINUS 08-09                               -718,346                
% CHG TOTAL AID                                                -4.42                
                                                                                    
  09-10 BLD + BLD REORG INCENT                             5,061,687                
  09-10 EXCEL DEBT SERV (NYC)                                      0                
                                                                                    
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR  5 DISTRICTS                    
                                                                                    
      WITH INCOMPLETE DATA.                                                         
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE