DB ED: 0140A             STATE OF NEW YORK                   04/07/22                     
RUN NO: SA222-3                                                                           
                    2022-23 STATE AID PROJECTIONS                                         
                                                                                          
         PUBLIC HIGH COST AND PRIVATE EXCESS COST AIDS FOR                                
     STUDENTS WITH DISABILITIES & UNIVERSAL PRE-KINDERGARTEN                              
                                                                                          
                                   DISTRICT CODE:             011003                      
                                   DISTRICT NAME:      VOORHEESVILLE                      
                                                                                          
COMBINED WEALTH RATIO (CWR)                                  0.99400                      
                                                                                          
2020-21 APPR OPER EXPEND.(AOE)                            19,753,531                      
2020-21 TAPU FOR EXPENDITURES                                  1,414                      
2020-21 AOE/TAPU FOR EXPEND.                                  13,969                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.49400                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         91,049                      
  DEDUCT/PUPIL                                                41,907                      
  AIDABLE HIGH COST/PUPIL                                     49,142                      
  HIGH COST AID/PUPIL                                      24,276.14                      
  HIGH COST PUPILS                                                10                      
2022-23 PUBLIC EC HIGH CST AID                               242,762                      
2021-22 PUBLIC EC HIGH CST AID                               216,638                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.85100                      
  PRIVATE EC COST/PUPIL                                       56,443                      
  DEDUCT/PUPIL                                                16,163                      
  AIDABLE COST/PUPIL                                          40,280                      
  PRIVATE EC PUPILS                                                1                      
  PRIVATE EC AID/PUPIL                                     34,278.28                      
2022-23 PRIVATE EC AID                                        34,279                      
2021-22 PRIVATE EC AID                                        16,702                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2022-23 PUBLIC EX CST SETASIDE                               964,779                      
2006-07 PUBLIC EX CST W/O HC                                 695,086                      
  2021-22 MAX TPK AID                                              0                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2022-23 NEW UPK AID                                        108,000                      
  UPK GRANT/PUPIL                                           5,400.00                      
  STATUTORY PREK PROXY                                            70                      
  MAX ELIGIBLE SLOTS                                              27                      
  59.19% OF STATUTORY PROXY                                       41                      
  NEW FULL-DAY 4YO SLOTS                                          20                      
  2021-22 FED UPK EXP. GRANT                                 145,800                      
  2021-22 MAX UPK AID                                        253,800                      
  2021-22 FED SUFDPK EXP GRNT                                      0                      
  2021-22 MAX SUFDPK AID(1516)                                     0                      
2022-23 MAX + NEW UPK + SUFDPK                               253,800                      
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE