STATE OF NEW YORK 2013-14 STATE AID PROJECTIONS RUN NO. SA131-4 03/22/13 DB ED: 0181B PRELIMINARY ESTIMATE OF 2012-13 AND 2013-14 AIDS PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS DISTRICT CODE: 580601 DISTRICT NAME: SHOREHAM-WADIN 2012-13 BASE YEAR AIDS: FOUNDATION AID 5,919,452 FULL DAY K CONVERSION 0 UNIVERSAL PREKINDERGARTEN 0 BOCES + SPECIAL SERVICES 736,953 HIGH COST EXCESS COST 232,184 PRIVATE EXCESS COST 141,955 HARDWARE & TECHNOLOGY 14,078 SOFTWARE, LIBRARY, TEXTBOOK 209,789 TRANSPORTATION INCL SUMMER 957,817 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 -1,388,457 SUBTOTAL 7,990,882 BUILDING + BLDG REORG INCENT 285,854 TOTAL 8,276,736 2013-14 ESTIMATED AIDS: FOUNDATION AID 5,937,210 FULL DAY K CONVERSION 0 UNIVERSAL PREKINDERGARTEN 0 BOCES + SPECIAL SERVICES 890,387 HIGH COST EXCESS COST 357,570 PRIVATE EXCESS COST 151,875 HARDWARE & TECHNOLOGY 17,116 SOFTWARE, LIBRARY, TEXTBOOK 204,394 TRANSPORTATION INCL SUMMER 1,075,446 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 (SA1213) -1,388,457 GEA RESTORATION 102,255 GAP ELIMINATION ADJUSTMENT -1,286,202 SUBTOTAL 8,514,907 BUILDING + BLDG REORG INCENT 409,168 TOTAL 8,924,075 $ CHG 13-14 MINUS 12-13 647,339 % CHG TOTAL AID 7.82 $ CHG W/O BLDG, REORG BLDG AID 524,025 % CHG W/O BLDG, REORG BLDG AID 6.56NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE