School Aid Runs
Orleans County

DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             450101
                                   DISTRICT NAME:             ALBION
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              9,786,954
  GIFTED & TALENTED                                           14,930
  OPERATING STANDARDS                                        425,984
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                             10,227,868
  EDUC RELATD SUPPORT SERVICE                                 66,798
  EXTRAORDINARY NEEDS                                        501,134
  LIMITED ENGLISH PROFICIENCY                                 32,566
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                               20,801
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   489,526
  EXCESS COST - PUBLIC + PRIV                              2,323,705
  BUILDING + BLDG REORG INCENT                             1,718,384
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,318,183
  HARDWARE & TECHNOLOGY                                       44,030
  SOFTWARE, LIBRARY, TEXTBOOK                                221,667
  UNIVERSAL PREKINDERGARTEN                                  206,800
  EARLY GRADE CLASS SIZE REDN                                149,199
  MINOR MAINTENANCE & REPAIR                                  24,504
  TEACHER SUPPORT AID                                              0
TOTAL                                                     17,345,165
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              9,858,642
  EDUC RELATD SUPPORT SERVICE                                 78,443
  EXTRAORDINARY NEEDS                                        529,967
  LIMITED ENGLISH PROFICIENCY                                 40,599
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                               22,991
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   479,792
  EXCESS COST - PUBLIC + PRIV                              2,222,372
  BUILDING + BLDG REORG INCENT                             1,718,381
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,411,040
  HARDWARE & TECHNOLOGY                                       43,802
  SOFTWARE, LIBRARY, TEXTBOOK                                219,234
  UNIVERSAL PREKINDERGARTEN                                  206,800
  EARLY GRADE CLASS SIZE REDN                                149,199
  MINOR MAINTENANCE & REPAIR                                  24,171
  TEACHER SUPPORT AID                                              0
TOTAL                                                     17,005,433
$ CHG 03-04 MINUS 02-03                                     -339,732
% CHG TOTAL AID                                                -1.96
$ CHG W/O BLDG, BLDG INCENTIVE                              -339,729
% CHG W/O BLDG, BLDG INCENTIVE                                 -2.17
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             450607
                                   DISTRICT NAME:            KENDALL
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              3,920,032
  GIFTED & TALENTED                                            6,214
  OPERATING STANDARDS                                        160,641
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              4,086,887
  EDUC RELATD SUPPORT SERVICE                                 29,020
  EXTRAORDINARY NEEDS                                        164,155
  LIMITED ENGLISH PROFICIENCY                                  9,188
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   695,901
  EXCESS COST - PUBLIC + PRIV                              1,377,138
  BUILDING + BLDG REORG INCENT                               836,299
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 624,173
  HARDWARE & TECHNOLOGY                                        4,345
  SOFTWARE, LIBRARY, TEXTBOOK                                 67,721
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                  10,335
  TEACHER SUPPORT AID                                              0
TOTAL                                                      7,905,162
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              3,900,117
  EDUC RELATD SUPPORT SERVICE                                 28,083
  EXTRAORDINARY NEEDS                                        164,155
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   563,482
  EXCESS COST - PUBLIC + PRIV                              1,426,844
  BUILDING + BLDG REORG INCENT                               722,906
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 852,884
  HARDWARE & TECHNOLOGY                                        8,938
  SOFTWARE, LIBRARY, TEXTBOOK                                 69,487
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   9,835
  TEACHER SUPPORT AID                                              0
TOTAL                                                      7,746,731
$ CHG 03-04 MINUS 02-03                                     -158,431
% CHG TOTAL AID                                                -2.00
$ CHG W/O BLDG, BLDG INCENTIVE                               -45,038
% CHG W/O BLDG, BLDG INCENTIVE                                 -0.64
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             450704
                                   DISTRICT NAME:             HOLLEY
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              5,056,282
  GIFTED & TALENTED                                            7,539
  OPERATING STANDARDS                                        196,524
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              5,260,345
  EDUC RELATD SUPPORT SERVICE                                 37,045
  EXTRAORDINARY NEEDS                                        189,717
  LIMITED ENGLISH PROFICIENCY                                 -5,828
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   752,026
  EXCESS COST - PUBLIC + PRIV                              1,178,851
  BUILDING + BLDG REORG INCENT                               867,296
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 758,231
  HARDWARE & TECHNOLOGY                                       23,199
  SOFTWARE, LIBRARY, TEXTBOOK                                109,227
  UNIVERSAL PREKINDERGARTEN                                   48,776
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   8,501
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,227,386
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              5,038,885
  EDUC RELATD SUPPORT SERVICE                                 37,056
  EXTRAORDINARY NEEDS                                        189,717
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   753,510
  EXCESS COST - PUBLIC + PRIV                              1,279,172
  BUILDING + BLDG REORG INCENT                               867,294
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 755,759
  HARDWARE & TECHNOLOGY                                       22,052
  SOFTWARE, LIBRARY, TEXTBOOK                                119,419
  UNIVERSAL PREKINDERGARTEN                                   48,776
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   8,501
  TEACHER SUPPORT AID                                              0
TOTAL                                                      9,120,141
$ CHG 03-04 MINUS 02-03                                     -107,245
% CHG TOTAL AID                                                -1.16
$ CHG W/O BLDG, BLDG INCENTIVE                              -107,243
% CHG W/O BLDG, BLDG INCENTIVE                                 -1.28
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             450801
                                   DISTRICT NAME:             MEDINA
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              8,344,158
  GIFTED & TALENTED                                                0
  OPERATING STANDARDS                                        299,954
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              8,644,112
  EDUC RELATD SUPPORT SERVICE                                 58,652
  EXTRAORDINARY NEEDS                                        371,044
  LIMITED ENGLISH PROFICIENCY                                 18,828
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   899,612
  EXCESS COST - PUBLIC + PRIV                              2,011,916
  BUILDING + BLDG REORG INCENT                             2,433,308
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 901,458
  HARDWARE & TECHNOLOGY                                        2,508
  SOFTWARE, LIBRARY, TEXTBOOK                                149,273
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 40,698
  MINOR MAINTENANCE & REPAIR                                  12,002
  TEACHER SUPPORT AID                                              0
TOTAL                                                     15,543,411
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              8,319,958
  EDUC RELATD SUPPORT SERVICE                                 62,671
  EXTRAORDINARY NEEDS                                        371,044
  LIMITED ENGLISH PROFICIENCY                                 26,862
  GROWTH                                                      49,317
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   885,139
  EXCESS COST - PUBLIC + PRIV                              2,156,384
  BUILDING + BLDG REORG INCENT                             2,039,878
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                               1,018,317
  HARDWARE & TECHNOLOGY                                        5,000
  SOFTWARE, LIBRARY, TEXTBOOK                                129,508
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                 40,698
  MINOR MAINTENANCE & REPAIR                                  11,669
  TEACHER SUPPORT AID                                              0
TOTAL                                                     15,116,445
$ CHG 03-04 MINUS 02-03                                     -426,966
% CHG TOTAL AID                                                -2.75
$ CHG W/O BLDG, BLDG INCENTIVE                               -33,536
% CHG W/O BLDG, BLDG INCENTIVE                                 -0.26
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                10,000
DB ED: 0458L             STATE OF NEW YORK                   04/28/03
RUN NO: SA030-4
                    2003-04 STATE AID PROJECTIONS
                   2002-03 AND 2003-04 AIDS PAYABLE
                  UNDER SECTION 3609 PLUS OTHER AIDS
                                   DISTRICT CODE:             451001
                                   DISTRICT NAME:        LYNDONVILLE
2002-03 BASE YEAR AIDS:
  COMPREHENSIVE OPERATING AID                              3,373,072
  GIFTED & TALENTED                                                0
  OPERATING STANDARDS                                        110,693
  ACADEMIC SUPPORT AID                                             0
     SUBTOTAL                                              3,483,765
  EDUC RELATD SUPPORT SERVICE                                 20,814
  EXTRAORDINARY NEEDS                                        192,247
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   331,639
  EXCESS COST - PUBLIC + PRIV                                651,958
  BUILDING + BLDG REORG INCENT                               794,666
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 443,601
  HARDWARE & TECHNOLOGY                                       10,764
  SOFTWARE, LIBRARY, TEXTBOOK                                 62,198
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   8,501
  TEACHER SUPPORT AID                                              0
TOTAL                                                      6,000,153
2003-04 ESTIMATED AIDS:
  COMPREHENSIVE OPERATING AID                              3,332,570
  EDUC RELATD SUPPORT SERVICE                                 21,608
  EXTRAORDINARY NEEDS                                        192,247
  LIMITED ENGLISH PROFICIENCY                                      0
  GROWTH                                                           0
  FULL DAY K CONVERSION                                            0
  SUMMER SCHOOL                                                    0
  TAX LIMITATION                                                   0
  BOCES + SPECIAL SERVICES                                   325,114
  EXCESS COST - PUBLIC + PRIV                                700,181
  BUILDING + BLDG REORG INCENT                               794,664
  REORG. INCENTIVE (OPERATING)                                     0
  TRANSPORTATION INCL SUMMER                                 376,794
  HARDWARE & TECHNOLOGY                                       12,000
  SOFTWARE, LIBRARY, TEXTBOOK                                 57,378
  UNIVERSAL PREKINDERGARTEN                                        0
  EARLY GRADE CLASS SIZE REDN                                      0
  MINOR MAINTENANCE & REPAIR                                   8,501
  TEACHER SUPPORT AID                                              0
TOTAL                                                      5,821,057
$ CHG 03-04 MINUS 02-03                                     -179,096
% CHG TOTAL AID                                                -2.98
$ CHG W/O BLDG, BLDG INCENTIVE                              -179,094
% CHG W/O BLDG, BLDG INCENTIVE                                 -3.44
03-04 ADDL UNIV PREKINDERGARTN                                     0
03-04 ADDL EARLY GR CLASS SIZE                                     0
		
		


BACK