Adopted School Aid Formula for 2002-03
Hamilton 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:             200401
                                   DISTRICT NAME:        INDIAN LAKE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                               386,026
  GROWTH                                                         868
  BUILDING + BLDG REORG INCENT                                14,586
  TEACHER SUPPORT AID                                              0
TOTAL                                                        401,480

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                    177,445
  GIFTED & TALENTED                                            1,176
  EDUC RELATD SUPPORT SERVICE                                  2,235
  EXTRAORDINARY NEEDS                                         53,949
  OPERATING STANDARDS                                          9,055
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                    44,309
  EXCESS COST - PUBLIC + PRIV                                 73,415
  BUILDING + BLDG REORG INCENT                                13,943
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                  15,176
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                 16,583
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   3,000
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        410,286

$ CHG 02-03 MINUS 01-02                                        8,806
% CHG TOTAL AID                                                 2.19

$ CHG W/O BLDG, BL REORG INCNT                                 9,449
% CHG W/O BLDG, BL REORG INCNT                                  2.44

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                    8,806
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:             200601
                                   DISTRICT NAME:      LAKE PLEASANT
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                               281,293
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                 6,040
  TEACHER SUPPORT AID                                              0
TOTAL                                                        287,333

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                    128,751
  GIFTED & TALENTED                                              588
  EDUC RELATD SUPPORT SERVICE                                    913
  EXTRAORDINARY NEEDS                                         21,390
  OPERATING STANDARDS                                          2,131
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                         234
  SUMMER SCHOOL                                                  480
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                    52,945
  EXCESS COST - PUBLIC + PRIV                                 48,476
  BUILDING + BLDG REORG INCENT                                83,834
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                  24,428
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                  9,250
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   2,000
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        375,420

$ CHG 02-03 MINUS 01-02                                       88,087
% CHG TOTAL AID                                                30.66

$ CHG W/O BLDG, BL REORG INCNT                                10,293
% CHG W/O BLDG, BL REORG INCNT                                  3.66

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   88,087
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:             200701
                                   DISTRICT NAME:          LONG LAKE
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                               202,311
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                 2,519
  TEACHER SUPPORT AID                                              0
TOTAL                                                        204,830

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                     58,571
  GIFTED & TALENTED                                              588
  EDUC RELATD SUPPORT SERVICE                                  1,140
  EXTRAORDINARY NEEDS                                         31,109
  OPERATING STANDARDS                                          2,127
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                    57,001
  EXCESS COST - PUBLIC + PRIV                                 39,683
  BUILDING + BLDG REORG INCENT                                20,481
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                  12,518
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                  7,714
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   2,000
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        232,932

$ CHG 02-03 MINUS 01-02                                       28,102
% CHG TOTAL AID                                                13.72

$ CHG W/O BLDG, BL REORG INCNT                                10,140
% CHG W/O BLDG, BL REORG INCNT                                  5.01

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   28,102
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:             200901
                                   DISTRICT NAME:              WELLS
2001-02 BASE YEAR AIDS:
  BT0321 TOTAL                                               727,618
  GROWTH                                                           0
  BUILDING + BLDG REORG INCENT                                28,091
  TEACHER SUPPORT AID                                              0
TOTAL                                                        755,709

2002-03 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING                                    353,402
  GIFTED & TALENTED                                            1,176
  EDUC RELATD SUPPORT SERVICE                                  2,778
  EXTRAORDINARY NEEDS                                         87,728
  OPERATING STANDARDS                                         14,341
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                       3,600
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   128,132
  EXCESS COST - PUBLIC + PRIV                                119,616
  BUILDING + BLDG REORG INCENT                                23,817
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                  52,243
  HARDWARE & TECHNOLOGY                                            0
  SOFTWARE, LIBRARY, TEXTBOOK                                 12,283
  ACADEMIC SERVICES AID                                            0
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   2,000
  FULL DAY K CONVERSION                                            0
  TEACHER SUPPORT AID                                              0
TOTAL                                                        801,116

$ CHG 02-03 MINUS 01-02                                       45,407
% CHG TOTAL AID                                                 6.01

$ CHG W/O BLDG, BL REORG INCNT                                49,681
% CHG W/O BLDG, BL REORG INCNT                                  6.83

STABILIZATION GRANT                                                0
$ CHANGE WITH STABILIZATION                                   45,407

Back