Parity Aid Projections Chart 03-04

Parity Aid Projections 2003-2004
County	District	2002-03 Parity Remedy Aid	2003-04 Increase Needed to Maintain Parity	2003-04 Total Aid to Maintain Parity	2002-03 Supp. Funding Levels *Available to Support 2003-04 Parity Increase	Projected Supp. Funding to Support 2003-04 Parity Increase in Each District	Addt'l Aid Districts Need to Maintain Parity in 2003-04	Projected District Contribution to other Districts for 2003-04 Parity Increase²	Remaining Supp. Funding for 2003-04 (after projected reallocation)	Projected Net Loss/Gain in Funding as a Result of Reallocation
ATLANTIC	PLEASANTVILLE CITY	6,010,272	2,051,932	8,062,204	1,869,400	1,869,400	182,532	0	0	182,532
BERGEN	GARFIELD CITY ¹	7,941,115	2,922,565	10,863,680	0	0	2,922,565	0	0	2,922,565
BURLINGTON	BURLINGTON CITY	1,268,620	627,445	1,896,065	2,025,838	627,445	0	242,985	1,155,408	(242,985)
BURLINGTON	PEMBERTON TWP	9,904,982	3,475,954	13,380,936	10,198,815	3,475,954	0	1,168,165	5,554,696	(1,168,165)
CAMDEN	CAMDEN CITY	26,335,596	6,067,419	32,403,015	37,572,928	6,067,419	0	5,474,398	26,031,111	(5,474,398)
CAMDEN	GLOUCESTER CITY	5,667,307	1,152,346	6,819,653	4,793,301	1,152,346	0	632,652	3,008,303	(632,652)
CUMBERLAND	BRIDGETON CITY¹	8,657,912	1,875,352	10,533,264	0	0	1,875,352	0	0	1,875,352
CUMBERLAND	MILLVILLE CITY	14,376,075	3,810,723	18,186,798	3,884,444	3,810,723	0	12,810	60,911	(12,810)
CUMBERLAND	VINELAND CITY	21,235,900	5,420,912	26,656,812	13,189,957	5,420,912	0	1,349,950	6,419,095	(1,349,950)
ESSEX	EAST ORANGE	17,741,620	9,862,640	27,604,260	14,363,445	9,862,640	0	782,060	3,718,745	(782,060)
ESSEX	IRVINGTON TOWNSHIP	11,674,740	8,067,276	19,742,016	5,781,072	5,781,072	2,286,204	0	0	2,286,204
ESSEX	NEWARK CITY	66,943,968	30,647,325	97,591,293	122,434,176	30,647,325	0	15,948,886	75,837,965	(15,948,886)
ESSEX	CITY OF ORANGE TWP	8,184,000	2,991,310	11,175,310	3,596,813	2,991,310	0	105,212	500,291	(105,212)
HUDSON	HARRISON TOWN	4,308,096	1,482,104	5,790,200	1,047,358	1,047,358	434,746	0	0	434,746
HUDSON	HOBOKEN CITY¹	0	0	0	0	0	0	0	0	0
HUDSON	JERSEY CITY	67,379,488	20,364,658	87,744,146	42,247,209	20,364,658	0	3,802,313	18,080,238	(3,802,313)
HUDSON	UNION CITY ¹	19,882,759	3,165,627	23,048,386	0	0	3,165,627	0	0	3,165,627
HUDSON	WEST NEW YORK TOWN ¹	12,021,856	6,008,677	18,030,533	0	0	6,008,677	0	0	6,008,677
MERCER	TRENTON CITY³	24,516,540	7,734,360	32,250,900	24,511,765	7,734,360	0	2,915,242	13,862,163	(2,915,242)
MIDDLESEX	NEW BRUNSWICK CITY	5,184,168	7,405,227	12,589,395	22,759,290	7,405,227	0	2,667,922	12,686,141	(2,667,922)
MIDDLESEX	PERTH AMBOY CITY ¹	15,502,384	6,631,355	22,133,739	0	0	6,631,355	0	0	6,631,355
MONMOUTH	ASBURY PARK CITY	1,296,750	2,835,706	4,132,456	10,719,179	2,835,706	0	1,369,833	6,513,640	(1,369,833)
MONMOUTH	KEANSBURG BORO	2,262,896	1,746,559	4,009,455	5,546,886	1,746,559	0	660,345	3,139,982	(660,345)
MONMOUTH	LONG BRANCH CITY	4,836,160	1,052,285	5,888,445	7,184,993	1,052,285	0	1,065,620	5,067,088	(1,065,620)
MONMOUTH	NEPTUNE TWP	7,244,523	2,564,734	9,809,257	5,844,432	2,564,734	0	569,880	2,709,818	(569,880)
PASSAIC	PASSAIC CITY	25,003,794	8,399,298	33,403,092	4,210,286	4,210,286	4,189,012	0	0	4,189,012
PASSAIC	PATERSON CITY	50,109,433	24,693,127	74,802,560	18,817,833	18,817,833	5,875,294	0	0	5,875,294
UNION	ELIZABETH CITY	44,284,588	12,566,387	56,850,975	6,719,097	6,719,097	5,847,290	0	0	5,847,290
UNION	PLAINFIELD CITY	16,236,990	5,961,879	22,198,869	6,931,868	5,961,879	0	168,545	801,444	(168,545)
WARREN	PHILLIPSBURG TOWN	6,635,727	1,490,129	8,125,856	4,263,124	1,490,129	0	481,836	2,291,159	(481,836)
		512,648,259	193,075,311	705,723,570	380,513,509	153,656,657	39,418,654	39,418,654	187,438,198	(0)

¹ Districts have not requested supplemental funding since 1999
²District % contribution to the $39,418,654 is based on the % of remaining supplemental funding after the district pays for their own parity increase.
³Trenton's Supp. Funding Amount for 2002-03 is on appeal.