STATE OF NEW YORK                                          
                       2014-15 STATE AID PROJECTIONS                                      
RUN NO. SA141-5                                             03/28/14                      
DB ED: 0190C                                                                              
                                                                                          
                                                                                          
           PRELIMINARY ESTIMATE OF 2013-14 AND 2014-15 AIDS                               
             PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS                                   
                                   DISTRICT CODE:             580601                      
          
                                   DISTRICT NAME:     SHOREHAM-WADIN                      
2013-14 BASE YEAR AIDS:                                                                   
  FOUNDATION AID                                           5,937,210                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PREKINDERGARTEN                                        0                      
  BOCES                                                      780,013                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                      260,898                      
  PRIVATE EXCESS COST                                         57,067                      
  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                                                   8,349,416                      
  BUILDING + BLDG REORG INCENT                               375,138                      
TOTAL                                                      8,724,554                      
                                                                                          
2014-15 ESTIMATED AIDS:                                                                   
  FOUNDATION AID                                           6,123,441                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PREKINDERGARTEN                                        0                      
  BOCES                                                      815,516                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                      210,101                      
  PRIVATE EXCESS COST                                        160,551                      
  HARDWARE & TECHNOLOGY                                       18,111                      
  SOFTWARE, LIBRARY, TEXTBOOK                                199,572                      
  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                                            300,384                      
    GAP ELIMINATION ADJUSTMENT                              -985,818                      
SUBTOTAL                                                   8,972,546                      
  BUILDING + BLDG REORG INCENT                               453,187                      
TOTAL                                                      9,425,733                      
                                                                                          
$ CHG 14-15 MINUS 13-14                                      701,179                      
% CHG TOTAL AID                                                 8.04                      
                                                                                          
$ CHG W/O BLDG, RE BLDG, FDK                                 623,130                      
% CHG W/O BLDG, RE BLDG, FDK                                    7.46                      
                                                                                          
SMART SCHOOLS ALLOCATION                                   1,003,429                      
                                                                                   

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