STATE OF NEW YORK                                          
                       2014-15 EXECUTIVE BUDGET PROPOSAL                                  
RUN NO. BT141-5                                             01/21/14                      
DB ED: 0087M                                                                              
                                                                                          
           PRELIMINARY ESTIMATE OF 2013-14 AND 2014-15 AIDS                               
             PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS                                   
                                   DISTRICT CODE:             580601                      
          
          
                                   DISTRICT NAME:     SHOREHAM-WADIN                      
SEE NOTE BELOW                                                  NA                        
2013-14 BASE YEAR AIDS:                                                                   
  FOUNDATION AID                                           5,937,210                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PREKINDERGARTEN                                        0                      
  BOCES                                                      768,136                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                      261,375                      
  PRIVATE EXCESS COST                                         70,089                      
  HARDWARE & TECHNOLOGY                                       17,130                      
  SOFTWARE, LIBRARY, TEXTBOOK                                204,379                      
  TRANSPORTATION INCL SUMMER                               1,211,810                      
  OPERATING REORG INCENTIVE                                        0                      
  CHARTER SCHOOL TRANSITIONAL                                      0                      
  ACADEMIC ENHANCEMENT                                             0                      
  HIGH TAX AID                                             1,167,111                      
  SUPPLEMENTAL PUB EXCESS COST                                     0                      
  GAP ELIMINATION ADJUSTMENT                              -1,286,202                      
SUBTOTAL                                                   8,351,038                      
  BUILDING + BLDG REORG INCENT                               351,740                      
TOTAL                                                      8,702,778                      
                                                                                          
2014-15 ESTIMATED AIDS:                                                                   
  FOUNDATION AID                                           5,937,210                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PREKINDERGARTEN                                        0                      
  BOCES                                                      811,195                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                      372,679                      
  PRIVATE EXCESS COST                                        160,644                      
  HARDWARE & TECHNOLOGY                                       18,133                      
  SOFTWARE, LIBRARY, TEXTBOOK                                199,753                      
  TRANSPORTATION INCL SUMMER                               1,263,961                      
  OPERATING REORG INCENTIVE                                        0                      
  CHARTER SCHOOL TRANSITIONAL                                      0                      
  ACADEMIC ENHANCEMENT                                             0                      
  HIGH TAX AID                                             1,167,111                      
  SUPPLEMENTAL PUB EXCESS COST                                     0                      
  GAP ELIMIN. ADJMT (SA1314)                              -1,286,202                      
  GEA RESTORATION                                            255,655                      
    GAP ELIMINATION ADJUSTMENT                            -1,030,547                      
SUBTOTAL                                                   8,900,139                      
  BUILDING + BLDG REORG INCENT                               457,580                      
TOTAL                                                      9,357,719                      
                                                                                          
$ CHG 14-15 MINUS 13-14                                      654,941                      
% CHG TOTAL AID                                                 7.53                      
                                                                                          
$ CHG W/O BLDG, REORG BLDG AID                               549,101                      
% CHG W/O BLDG, REORG BLDG AID                                  6.58                      
                                                                                          
SMART SCHOOLS ALLOCATION                                   1,003,429                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 3 DISTRICTS                           
      WITH INCOMPLETE DATA.                                                               
                                                                                   

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE