DISTRICT CODE: 580601 STATE AID 2006-07 DISTRICT NAME: SHOREHAM-WADIN DATE: NOV 14, 2014 EDITION NO. 4551 DISTRICT LAST UPDATED ON 10/28/14 NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT PUBLIC EXCESS COST AID OUTPUT REPORT (PUB) PAGE 1 PART I: AIDABLE EXPENSE PER STUDENT ____________________________________ 1. 2004-05 APPROVED OPERATING EXPENSE (ENT 52, 2005-06 AOE) 38,008,723 2. 2004-05 TOTAL AIDABLE PUPIL UNITS FOR EXPENSE (ENT 159, 2005-06 ATT) 3,418 3. 2004-05 AOE PER TAPU (ENT 1 / ENT 2) 11,120 4. AIDABLE EXPENSE PER STUDENT (LESSER OF ENT 3 OR $9,250; BUT NOT LESS THAN $2,000) 9,250 PART II: REGULAR EXCESS COST AID AND DSSA __________________________________________ 5. PUBLIC EXCESS COST AID RATIO (LARGER OF [1.000 LESS ( .510 * CWR) OR .250]) .353 6. REGULAR EXCESS COST AID PER STUDENT (ENT 4 * ENT 5) 3,265.25 7. RESIDENT WEIGHTED STUDENTS WITH DISABILITIES (ENT 72 + ENT 155, ATT) 363.33 8. REGULAR FORMULA PUBLIC EXCESS COST AID (ENT 6 * ENT 7) 1,186,364 9. DECLASSIFICATION SUPPORT SERVICES FTE (10 075) 14.00 10. DECLASSIFICATION AID PER STUDENT ( .50 * ENT 6) 1,632.62 11. DECLASSIFICATION SUPPORT SERVICES AID (ENT 9 * ENT 10) 22,857 12. TOTAL FORMULA EXCESS COST AID & DSSA (ENT 8 + ENT 11) 1,209,221 PART III: HIGH COST APPORTIONMENT __________________________________ 13. DEDUCTION = 3 * AOE/TAPU (ENT 3 * 3) 33,360 14. ELIGIBILITY LEVEL = LESSER OF $10,000 OR 4 * AOE/TAPU [LESSER OF $10,000 OR ( 4 * ENT 3)] 10,000 15. AIDABLE HIGH COST 633,284 16. HIGH COST APPORTIONMENT (ENT 15 * ENT 5) 223,550 PART IV: CALCULATION OF SELECTED PUBLIC EXCESS COST AID PAYABLE ________________________________________________________________ 17. TOTAL 2006-07 FORMULA EXCESS COST AIDS, DSSA & HIGH COST (ENT 12 + ENT 16) 1,432,771 18. TOTAL 2005-06 PUBLIC EXCESS COST AIDS W/O IS AID 1,703,895 19. TOTAL 2005-06 PUBLIC EXCESS COST AID * .95 1,618,700 20. 2006-07 AID DUE SAVE HARMLESS (ENT 19 - ENT 17; CANNOT BE LESS THAN 0) 185,929 21. 2006-07 SELECTED PUBLIC EXCESS COST AID (ENT 17 + ENT 20) 1,618,700 PART V: TOTAL INTEGRATED SETTING AIDS ______________________________________ 22. INTEGRATED SETTING WEIGHTED FTE (ENT 204, ATT) 30.00 23. INTEGRATED SETTING AID (ENT 6 * ENT 22) 97,957 PART VI: TOTAL PUBLIC EXCESS AND INTEGRATED SETTING AID PAYABLE _______________________________________________________________ 24. 2006-07 EXCESS COST AID PAYABLE (ENT 21 + ENT 23) 1,716,657NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE