Adopted School Aid Formula for 2002-03
Dutchess County
 
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             130200
                                   DISTRICT NAME:             BEACON
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            13,118,108
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             3,896,341
  TEACHER SUPPORT AID                                              0
TOTAL                                                     17,014,449

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  6,474,693
  GIFTED & TALENTED                                           18,032
  EDUC RELATD SUPPORT SERVICE                                 52,122
  EXTRAORDINARY NEEDS                                        521,928
  OPERATING STANDARDS                                        123,872
  LIMITED ENGLISH PROFICIENCY                                 57,143
  GROWTH                                                     132,171
  SUMMER SCHOOL                                               11,044
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   630,470
  EXCESS COST - PUBLIC + PRIV                              3,429,276
  BUILDING + BLDG REORG INCENT                             2,999,194
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,104,556
  HARDWARE & TECHNOLOGY                                       39,121
  SOFTWARE, LIBRARY, TEXTBOOK                                302,748
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                  172,800
  EARLY GRADE CLASS SIZE REDN                                227,892
  MINOR MAINTENANCE & REPAIR                                  40,174
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     16,337,236

$ CHG 02-03 MINUS 01-02                                     -677,213
% CHG TOTAL AID                                                -3.98

$ CHG W/O BLDG, BL REORG INCNT                               219,934
% CHG W/O BLDG, BL REORG INCNT                                  1.68

STABILIZATION GRANT                                           10,792
$ CHANGE WITH STABILIZATION                                 -666,421
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             130502
                                   DISTRICT NAME:              DOVER
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             7,491,927
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             1,264,723
  TEACHER SUPPORT AID                                              0
TOTAL                                                      8,756,650

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  4,116,356
  GIFTED & TALENTED                                            9,800
  EDUC RELATD SUPPORT SERVICE                                 33,606
  EXTRAORDINARY NEEDS                                        179,891
  OPERATING STANDARDS                                        178,680
  LIMITED ENGLISH PROFICIENCY                                  9,297
  GROWTH                                                      42,960
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                             146,769
  BOCES + SPECIAL SERVICES                                   377,729
  EXCESS COST - PUBLIC + PRIV                              1,976,921
  BUILDING + BLDG REORG INCENT                             1,203,522
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,018,442
  HARDWARE & TECHNOLOGY                                       21,807
  SOFTWARE, LIBRARY, TEXTBOOK                                128,793
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                138,504
  MINOR MAINTENANCE & REPAIR                                  23,838
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,606,915

$ CHG 02-03 MINUS 01-02                                      850,265
% CHG TOTAL AID                                                 9.71

$ CHG W/O BLDG, BL REORG INCNT                               911,466
% CHG W/O BLDG, BL REORG INCNT                                 12.17

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  850,265
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             130801
                                   DISTRICT NAME:          HYDE PARK
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            16,604,953
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               881,634
  TEACHER SUPPORT AID                                              0
TOTAL                                                     17,486,587

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  8,907,331
  GIFTED & TALENTED                                           25,872
  EDUC RELATD SUPPORT SERVICE                                 73,726
  EXTRAORDINARY NEEDS                                        426,275
  OPERATING STANDARDS                                        151,666
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,006,261
  EXCESS COST - PUBLIC + PRIV                              4,009,833
  BUILDING + BLDG REORG INCENT                               784,526
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               2,375,113
  HARDWARE & TECHNOLOGY                                       53,617
  SOFTWARE, LIBRARY, TEXTBOOK                                403,870
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                231,648
  MINOR MAINTENANCE & REPAIR                                  42,675
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     18,492,413

$ CHG 02-03 MINUS 01-02                                    1,005,826
% CHG TOTAL AID                                                 5.75

$ CHG W/O BLDG, BL REORG INCNT                             1,102,934
% CHG W/O BLDG, BL REORG INCNT                                  6.64

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                1,005,826
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131101
                                   DISTRICT NAME:          NORTHEAST
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             4,454,454
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               558,161
  TEACHER SUPPORT AID                                              0
TOTAL                                                      5,012,615

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  2,573,884
  GIFTED & TALENTED                                            5,292
  EDUC RELATD SUPPORT SERVICE                                 11,326
  EXTRAORDINARY NEEDS                                        186,294
  OPERATING STANDARDS                                         35,658
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   226,377
  EXCESS COST - PUBLIC + PRIV                                647,823
  BUILDING + BLDG REORG INCENT                               384,896
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 450,176
  HARDWARE & TECHNOLOGY                                        5,429
  SOFTWARE, LIBRARY, TEXTBOOK                                 90,498
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                   37,800
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   9,001
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      4,664,454

$ CHG 02-03 MINUS 01-02                                     -348,161
% CHG TOTAL AID                                                -6.95

$ CHG W/O BLDG, BL REORG INCNT                              -174,896
% CHG W/O BLDG, BL REORG INCNT                                 -3.93

STABILIZATION GRANT                                          147,359
$ CHANGE WITH STABILIZATION                                 -200,802
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131201
                                   DISTRICT NAME:            PAWLING
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             3,229,011
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               403,489
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,632,500

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  1,507,844
  GIFTED & TALENTED                                            7,448
  EDUC RELATD SUPPORT SERVICE                                 11,722
  EXTRAORDINARY NEEDS                                         42,501
  OPERATING STANDARDS                                         29,504
  LIMITED ENGLISH PROFICIENCY                                  8,674
  GROWTH                                                      63,528
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                             102,981
  BOCES + SPECIAL SERVICES                                   281,300
  EXCESS COST - PUBLIC + PRIV                                713,675
  BUILDING + BLDG REORG INCENT                               419,643
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 478,162
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                113,667
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  14,002
  FULL DAY K CONVERSION                                      102,435
  TEACHER SUPPORT AID                                              0
TOTAL                                                      3,897,086

$ CHG 02-03 MINUS 01-02                                      264,586
% CHG TOTAL AID                                                 7.28

$ CHG W/O BLDG, BL REORG INCNT                               248,432
% CHG W/O BLDG, BL REORG INCNT                                  7.69

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  264,586
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131301
                                   DISTRICT NAME:        PINE PLAINS
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             5,750,564
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               626,998
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,377,562

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  3,185,585
  GIFTED & TALENTED                                            8,232
  EDUC RELATD SUPPORT SERVICE                                 18,922
  EXTRAORDINARY NEEDS                                        245,800
  OPERATING STANDARDS                                         63,272
  LIMITED ENGLISH PROFICIENCY                                    291
  GROWTH                                                       2,348
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                             128,535
  BOCES + SPECIAL SERVICES                                   331,903
  EXCESS COST - PUBLIC + PRIV                              1,022,628
  BUILDING + BLDG REORG INCENT                             5,247,901
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 750,992
  HARDWARE & TECHNOLOGY                                        9,536
  SOFTWARE, LIBRARY, TEXTBOOK                                126,876
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  13,502
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     11,156,323

$ CHG 02-03 MINUS 01-02                                    4,778,761
% CHG TOTAL AID                                                74.93

$ CHG W/O BLDG, BL REORG INCNT                               157,858
% CHG W/O BLDG, BL REORG INCNT                                  2.75

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                4,778,761
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131500
                                   DISTRICT NAME:       POUGHKEEPSIE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            23,260,424
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             2,795,509
  TEACHER SUPPORT AID                                              0
TOTAL                                                     26,055,933

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                 11,584,272
  GIFTED & TALENTED                                           23,912
  EDUC RELATD SUPPORT SERVICE                                211,028
  EXTRAORDINARY NEEDS                                      2,195,569
  OPERATING STANDARDS                                        842,903
  LIMITED ENGLISH PROFICIENCY                                150,767
  GROWTH                                                           0
  SUMMER SCHOOL                                               95,985
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   891,993
  EXCESS COST - PUBLIC + PRIV                              8,424,938
  BUILDING + BLDG REORG INCENT                             2,765,934
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,504,904
  HARDWARE & TECHNOLOGY                                       65,229
  SOFTWARE, LIBRARY, TEXTBOOK                                414,933
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                125,882
  MINOR MAINTENANCE & REPAIR                                  34,173
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     29,332,422

$ CHG 02-03 MINUS 01-02                                    3,276,489
% CHG TOTAL AID                                                12.57

$ CHG W/O BLDG, BL REORG INCNT                             3,306,064
% CHG W/O BLDG, BL REORG INCNT                                 14.21

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                3,276,489
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131601
                                   DISTRICT NAME:          ARLINGTON
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            27,238,049
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             2,775,568
  TEACHER SUPPORT AID                                              0
TOTAL                                                     30,013,617

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                 15,341,763
  GIFTED & TALENTED                                           52,724
  EDUC RELATD SUPPORT SERVICE                                145,896
  EXTRAORDINARY NEEDS                                        435,788
  OPERATING STANDARDS                                        367,292
  LIMITED ENGLISH PROFICIENCY                                 25,703
  GROWTH                                                      90,565
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 1,920,735
  EXCESS COST - PUBLIC + PRIV                              5,361,353
  BUILDING + BLDG REORG INCENT                             2,116,648
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               4,578,788
  HARDWARE & TECHNOLOGY                                       81,913
  SOFTWARE, LIBRARY, TEXTBOOK                                870,812
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  93,352
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     31,483,332

$ CHG 02-03 MINUS 01-02                                    1,469,715
% CHG TOTAL AID                                                 4.90

$ CHG W/O BLDG, BL REORG INCNT                             2,128,635
% CHG W/O BLDG, BL REORG INCNT                                  7.81

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                1,469,715
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131602
                                   DISTRICT NAME:        SPACKENKILL
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             3,610,312
  GROWTH                                                      32,897
  BUILDING + BLDG REORG INCENT                               372,455
  TEACHER SUPPORT AID                                              0
TOTAL                                                      4,015,664

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  1,732,333
  GIFTED & TALENTED                                            9,996
  EDUC RELATD SUPPORT SERVICE                                 22,076
  EXTRAORDINARY NEEDS                                         84,535
  OPERATING STANDARDS                                         43,517
  LIMITED ENGLISH PROFICIENCY                                  7,535
  GROWTH                                                      50,985
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   435,116
  EXCESS COST - PUBLIC + PRIV                                976,168
  BUILDING + BLDG REORG INCENT                               273,565
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 349,716
  HARDWARE & TECHNOLOGY                                       14,939
  SOFTWARE, LIBRARY, TEXTBOOK                                141,283
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  10,835
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      4,152,599

$ CHG 02-03 MINUS 01-02                                      136,935
% CHG TOTAL AID                                                 3.41

$ CHG W/O BLDG, BL REORG INCNT                               235,825
% CHG W/O BLDG, BL REORG INCNT                                  6.47

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                  136,935
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131701
                                   DISTRICT NAME:           RED HOOK
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             8,721,334
  GROWTH                                                      79,307
  BUILDING + BLDG REORG INCENT                             3,514,995
  TEACHER SUPPORT AID                                              0
TOTAL                                                     12,315,636

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  5,360,627
  GIFTED & TALENTED                                           12,740
  EDUC RELATD SUPPORT SERVICE                                 38,909
  EXTRAORDINARY NEEDS                                        176,643
  OPERATING STANDARDS                                         97,268
  LIMITED ENGLISH PROFICIENCY                                  8,071
  GROWTH                                                      68,799
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                             221,292
  BOCES + SPECIAL SERVICES                                   894,065
  EXCESS COST - PUBLIC + PRIV                              2,036,788
  BUILDING + BLDG REORG INCENT                             3,333,404
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 968,066
  HARDWARE & TECHNOLOGY                                       26,867
  SOFTWARE, LIBRARY, TEXTBOOK                                195,939
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  19,170
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     13,458,648

$ CHG 02-03 MINUS 01-02                                    1,143,012
% CHG TOTAL AID                                                 9.28

$ CHG W/O BLDG, BL REORG INCNT                             1,324,603
% CHG W/O BLDG, BL REORG INCNT                                 15.05

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                1,143,012
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             131801
                                   DISTRICT NAME:          RHINEBECK
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             2,199,274
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                               314,910
  TEACHER SUPPORT AID                                              0
TOTAL                                                      2,514,184

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                  1,122,699
  GIFTED & TALENTED                                            7,056
  EDUC RELATD SUPPORT SERVICE                                 10,950
  EXTRAORDINARY NEEDS                                         62,090
  OPERATING STANDARDS                                         19,178
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                       5,643
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   262,066
  EXCESS COST - PUBLIC + PRIV                                337,477
  BUILDING + BLDG REORG INCENT                               193,472
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 167,075
  HARDWARE & TECHNOLOGY                                        1,988
  SOFTWARE, LIBRARY, TEXTBOOK                                102,652
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  11,168
  FULL DAY K CONVERSION                                       42,075
  TEACHER SUPPORT AID                                              0
TOTAL                                                      2,345,589

$ CHG 02-03 MINUS 01-02                                     -168,595
% CHG TOTAL AID                                                -6.71

$ CHG W/O BLDG, BL REORG INCNT                               -47,157
% CHG W/O BLDG, BL REORG INCNT                                 -2.14

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                 -168,595
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             132101
                                   DISTRICT NAME:         WAPPINGERS
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                            36,070,731
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                             2,208,209
  TEACHER SUPPORT AID                                              0
TOTAL                                                     38,278,940

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                 19,150,870
  GIFTED & TALENTED                                           63,504
  EDUC RELATD SUPPORT SERVICE                                159,995
  EXTRAORDINARY NEEDS                                        512,798
  OPERATING STANDARDS                                        414,769
  LIMITED ENGLISH PROFICIENCY                                 62,430
  GROWTH                                                      39,814
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                 2,602,358
  EXCESS COST - PUBLIC + PRIV                              9,349,860
  BUILDING + BLDG REORG INCENT                             1,850,128
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               5,897,028
  HARDWARE & TECHNOLOGY                                      110,238
  SOFTWARE, LIBRARY, TEXTBOOK                              1,050,176
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  76,848
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                     41,340,816

$ CHG 02-03 MINUS 01-02                                    3,061,876
% CHG TOTAL AID                                                 8.00

$ CHG W/O BLDG, BL REORG INCNT                             3,419,957
% CHG W/O BLDG, BL REORG INCNT                                  9.48

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                3,061,876
DB ED: 0642I             STATE OF NEW YORK                   05/15/02
RUN NO: SA020-3
                    2002-03 STATE AID PROJECTIONS

                   2001-02 AND 2002-03 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             132201
                                   DISTRICT NAME:          MILLBROOK
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                             1,780,122
  GROWTH                                                       7,929
  BUILDING + BLDG REORG INCENT                                97,840
  TEACHER SUPPORT AID                                              0
TOTAL                                                      1,885,891

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                    763,372
  GIFTED & TALENTED                                            6,860
  EDUC RELATD SUPPORT SERVICE                                 10,494
  EXTRAORDINARY NEEDS                                         74,178
  OPERATING STANDARDS                                         28,632
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                       8,446
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   251,645
  EXCESS COST - PUBLIC + PRIV                                285,610
  BUILDING + BLDG REORG INCENT                                80,014
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 236,081
  HARDWARE & TECHNOLOGY                                        1,600
  SOFTWARE, LIBRARY, TEXTBOOK                                114,134
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 57,159
  MINOR MAINTENANCE & REPAIR                                   9,668
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                      1,927,893

$ CHG 02-03 MINUS 01-02                                       42,002
% CHG TOTAL AID                                                 2.23

$ CHG W/O BLDG, BL REORG INCNT                                59,828
% CHG W/O BLDG, BL REORG INCNT                                  3.35

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   42,002

Back