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 1,003,429NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE