DISTRICT CODE: 520302 STATE AID 2008-09
DISTRICT NAME: SHENENDEHOWA DATE: NOV 6, 2009
EDITION NO. 1293
DISTRICT LAST UPDATED ON 11/05/09
ESTIMATED NONRESIDENT TUITION REPORT (NRT EST)
FOR 2008-09 SCHOOL YEAR ATTENDANCE
GRADE LEVEL TUITION FOR TUITION FOR
OF PUPIL REG ED PUPIL SPEC ED PUPIL
HALF DAY K (ENT 81) $0 (ENT 85) $0
FULL DAY K - 6 (ENT 82) $10,117 (ENT 86) $19,905
GRADES 7 - 12 (ENT 83) $7,745 (ENT 87) $17,533
NONRESIDENT TUITION WORKSHEET FOR IN-DISTRICT PROGRAMS (NOT BOCES) ESTIMATED
NET ALLOWABLE EXPENDITURES/APPROPRIATIONS
1. TOTAL GENERAL FUND APPROPRIATIONS (AT9999.0) 146,134,394
2. MINUS SPECIAL SCHOOLS - SUPERVISION (A2040.0) 22,597
3. MINUS SPECIAL SCHOOLS - TEACHING (A2330.0) 710,029
4. MINUS SPECIAL SCHOOLS - P.P.S. (A2830.0) 434,208
5. MINUS PUPIL TRANSPORTATION (AT5599.0) 8,216,357
6. MINUS COMMUNITY SERVICES (AT8099.0) 25,100
7. MINUS PUBLIC LIBRARY - GENERAL FUND
DEBT SERVICE EXPENSE (EST #179) 0
8. MINUS GENERAL FUND PRINCIPAL EXPENSE
FOR PURCHASE OF BUSES (EST #168) 0
9. MINUS GENERAL FUND INTEREST EXPENSE
FOR PURCHASE OF BUSES (EST #169) 0
10. MINUS TUITION EXPENSE - STUDENTS
WITH DISABILITIES (EST #280) 1,230,000
11. MINUS EXPENSE TO BOCES - STUDENTS
WITH DISABILITIES (A2250.49) 3,136,153
12. MINUS TOTAL INTERFUND TRANSFERS FROM
THE GENERAL FUND OTHER THAN SCH CONST (EST #283) 4,428,466
13. MINUS REVENUES FROM TEXTBOOK CHARGES
(INDIVIDUALS) (A1330) 0
14. MINUS REVENUES FROM OTHER STUDENT FEES
AND CHARGES (A1335) 14,000
15. MINUS REVENUES FROM ADMISSIONS
(FROM INDIVIDUALS) (A1410) 33,000
16. MINUS REVENUES FROM OTHER CHARGES FOR
SERVICES (INDIVIDUALS) (A1489) 0
17. MINUS REVENUES FROM DATA PROCESSING FOR
OTHER DISTRICTS AND GOVERNMENTS (A2228) 0
18. MINUS REVENUES FOR SERVICES TO BOCES
(NOT TRANSPORTATION) (A2235) 0
19. MINUS REVENUES FOR HEALTH SERVICES TO
OTHER DISTRICTS (A2280) 0
20. MINUS REVENUES FROM SERVICES TO OTHER
GOVERNMENTS, NARCOTICS PROGRAMS (A2290) 0
21. MINUS REVENUES FROM NARCOTIC CONTROL
SERVICES FOR BOCES (A2291) 0
22. MINUS REVENUES FROM YOUTH SERVICES
FOR OTHER GOVERNMENTS (A2350) 0
23. MINUS OTHER MISC REVENUES (A2389) 0
24. MINUS OTHER MISC REVENUES -
DISTRICTS IN OTHER STATES (A2395) 0
25. MINUS TOTAL REVENUES FROM USE OF MONEY
AND PROPERTY (AT2499) 1,312,150
26. MINUS TOTAL REVENUES FROM SALE OF PROPERTY
AND COMPENSATION FOR LOSS (AT2699) 475
27. PLUS REVENUES FROM SALE OF TRANSPORTATION
EQUIPMENT (A2666) 0
28. PLUS REVENUES FROM INSURANCE RECOVERIES -
TRANSPORTATION RELATED (A2680) 0
29. MINUS REFUNDS FOR BOCES AIDED SERVICES (A2701) 100,000
30. MINUS REFUNDS OF PRIOR YEARS EXP -
OTHER - NOT TRANSPORTATION (A2703) 55,000
31. MINUS GIFTS AND DONATIONS (A2705) 0
32. MINUS OTHER UNCLASSIFIED REVENUES (A2770) 55,250
33. MINUS INTERFUND TRANSFERS TO GEN FUND
(INDIRECT COSTS) (PRJ_F ENT 173) 0
34. MINUS OTHER FEDERAL AID (A4289) 0
35. MINUS MEDICAID ASSISTANCE - SCHOOL AGE -
SCHOOL YEAR PROGRAMS (A4601) 85,000
36. MINUS PAYMENTS TO CHARTER SCHOOLS (EST #284) 0
37. NET ALLOWABLE APPROPRIATIONS (EST #281) 126,276,609
GRADE LEVEL PRORATIONS OF EXPENSE BASED ON SALARIES:
38. NOT USED
39. NOT USED
40. TOTAL SPECIAL EDUCATION SALARIES -
TEACHERS (A2250.15) 5,322,646
41. PRE-K TEACHER SALARIES (A2110.10) 0
42. HALF DAY K TEACHER SALARIES (A2110.11) 0
43. FULL DAY K - 6 TEACHER SALARIES (A2110.12) 20,805,899
44. GRADES 7 - 12 TEACHER SALARIES (A2110.13) 16,990,920
45. CAREER ED TEACHER SALARIES (A2280.15) 0
46. TOTAL SECONDARY SCHOOL SALARIES -
TEACHERS (ENT 44 + ENT 45) 16,990,920
47. TOTAL TEACHER SALARIES FOR
PRORATION (ENT 40 + ENT 41 + ENT 42 + ENT 43 + ENT 46) 43,119,465
48. DECIMAL PORTION OF SALARIES IN SPECIAL
EDUCATION (ENT 40/ENT 47) 0.12343
49. DECIMAL PORTION OF SALARIES IN HALF
DAY K (ENT 42/ENT 47) 0.00000
50. DECIMAL PORTION OF SALARIES IN
FULL DAY K - 6 (ENT 43/ENT 47) 0.48251
51. DECIMAL PORTION OF SALARIES IN
SECONDARY SCHOOLS (ENT 46/ENT 47) 0.39404
52. NET ALLOWABLE COST FOR SPECIAL
EDUCATION (ENT 48 * ENT 37,RND) 15,586,322
53. NET ALLOWABLE COST FOR HALF DAY K(ENT 49 * ENT 37,RND) 0
54. NET ALLOWABLE COST FOR FULL DAY K-6(ENT 50*ENT 37,RND) 60,929,727
55. NET ALLOWABLE COST FOR SECONDARY
SCHOOLS (ENT 51 * ENT 37,RND) 49,758,036
STATE AID:
56. TOTAL STATE AID (AT3999) 45,601,686
57. MINUS LOSS OF PUBLIC UTILITY VALUATION (A3017) 0
58. NET STATE AID (ENT 56 - ENT 57) 45,601,686
59. 2008-09 TRANSPORTATION AID (TRA ENT 174) 7,117,407
60. 2008-09 CAREER EDUCATION AID
BIG 5 CITIES & BOCES NONCOMPONENTS (GEN ENT 12) 0
61. 2007-08 TOTAL POSSIBLE HOURS OF SUMMER SCHOOL
ATTENDANCE (FRM_A ENT 71B) 30,500
62. WTD SUMMER SCHOOL ADM ((ENT 61/90)*.12) 40.66
63. 2008-09 FOUNDATION AID PER PUPIL (GEN ENT 109) 2,374.73
64. CALCULATED SUMMER SCHOOL AID (ENT 62 * ENT 63, RND) 96,557
65. NOT USED
66. NOT USED
67. 2008-09 EXCESS COST AID (INCLUDES 0809 PUBLIC EXCESS
COST AID SETASIDE, 0809 PUBLIC EXCESS HIGH COST AID,
0809 PUBLIC EXCESS SUPPLEMENTAL AID AND 0809 PRIVATE
EXCESS COST AID) (A3101) 6,581,930
68. NET ALLOWABLE AID
(ENTRIES 58 - 59 - 60 - 64 - 67) 31,805,792
AIDABLE PUPIL UNITS FOR PRORATING AIDS BY GRADE LEVEL:
69. 2007-08 HALF DAY K PUPIL UNITS (SCH A4,ENT 16,ACTUAL) 324.84
70. 2007-08 FULL DAY K-6 PUPIL UNITS
(SCH A4,ENT 17 + ENT 18,ACTUAL) 4,530.44
71. 2007-08 GRADES 7-12 PUPIL UNITS (SCH A4,ENT 19,ACTUAL) 4,468.04
72. TOTAL PUPIL UNITS FOR PRORATIONING
(ENT 69 + ENT 70 + ENT 71) 9,323.32
PRORATA STATE AID BY GRADE LEVEL:
73. AID FOR HALF DAY K (ENT 68 * (ENT 69/ENT 72),RND) 1,108,167
74. AID FOR FULL DAY K-6 (ENT 68 * (ENT 70/ENT 72),RND) 15,455,250
75. AID FOR GRADES 7-12 (ENT 68 * (ENT 71/ENT 72),RND) 15,242,377
76. NOT USED
NET COST PER GRADE LEVEL:
77. NET COST FOR HALF DAY K (ENT 53 - ENT 73, MIN 0) 0
78. NET COST FOR FULL DAY K-6 (ENT 54 - ENT 74, MIN 0) 45,474,477
79. NET COST FOR GRADES 7-12
(ENT 55 - ENT 60 - ENT 75, MIN 0) 34,515,659
80. NET COST FOR K-12 SPECIAL EDUCATION LESS 0809 PUB AND
0809 PUB SETASIDE (ENT 52 - (0809 PUB ENT 10 + ENT 13) 10,326,236
TUITION CHARGE FOR REGULAR EDUCATION STUDENTS BASED
ON NET COST PER STUDENT:
81. NET COST PER HALF DAY K STUDENT
(ENT 77/PRJ_SCH A4 ENT 16 * 2, RND) 0
82. NET COST PER FULL DAY K-6 STUDENT
(ENT 78/(PRJ_SCH A4 ENT 17 + PRJ_SCH A4 ENT 18, RND) 10,117
83. NET COST PER GRADE 7-12 STUDENT
(ENT 79/PRJ_SCH A4 ENT 19, RND) 7,745
TUITION FOR STUDENTS WITH DISABILITIES WHO ARE
ELIGIBLE FOR PUBLIC EXCESS COST AID:
84. NET COST PER STUDENT WITH DISABILITIES
(ENT 80 / EST #282) 6,941.77
85. HALF DAY K STUDENT WITH DISABILITIES
(IF ENT 81 > 0, ENT 81 + (1.41 * ENT 84), RND) 0
86. FULL DAY K-6 STUDENT WITH
DISABILITIES (ENT 82 + (1.41 * ENT 84), RND) 19,905
87. GRADE 7-12 STUDENT WITH
DISABILITIES (ENT 83 + (1.41 * ENT 84), RND) 17,533
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE