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:             190901                      
                                   DISTRICT NAME:     HUNTER TANNERS                      
                                                                                          
COMBINED WEALTH RATIO (CWR)                                  1.97300                      
                                                                                          
2020-21 APPR OPER EXPEND.(AOE)                             9,979,656                      
2020-21 TAPU FOR EXPENDITURES                                    421                      
2020-21 AOE/TAPU FOR EXPEND.                                  23,704                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.25000                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                        161,171                      
  DEDUCT/PUPIL                                                71,112                      
  AIDABLE HIGH COST/PUPIL                                     90,059                      
  HIGH COST AID/PUPIL                                      22,514.75                      
  HIGH COST PUPILS                                                 1                      
2022-23 PUBLIC EC HIGH CST AID                                22,515                      
2021-22 PUBLIC EC HIGH CST AID                                23,326                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.70500                      
  PRIVATE EC COST/PUPIL                                       41,953                      
  DEDUCT/PUPIL                                                37,287                      
  AIDABLE COST/PUPIL                                           4,666                      
  PRIVATE EC PUPILS                                                2                      
  PRIVATE EC AID/PUPIL                                      3,289.53                      
2022-23 PRIVATE EC AID                                         6,580                      
2021-22 PRIVATE EC AID                                         8,873                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2022-23 PUBLIC EX CST SETASIDE                               357,751                      
2006-07 PUBLIC EX CST W/O HC                                 257,746                      
  2021-22 MAX TPK AID                                              0                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2022-23 NEW UPK AID                                              0                      
  UPK GRANT/PUPIL                                           5,400.00                      
  STATUTORY PREK PROXY                                            22                      
  MAX ELIGIBLE SLOTS                                               8                      
  59.19% OF STATUTORY PROXY                                       13                      
  NEW FULL-DAY 4YO SLOTS                                           0                      
  2021-22 FED UPK EXP. GRANT                                       0                      
  2021-22 MAX UPK AID                                         45,900                      
  2021-22 FED SUFDPK EXP GRNT                                      0                      
  2021-22 MAX SUFDPK AID(1516)                                     0                      
2022-23 MAX + NEW UPK + SUFDPK                                45,900                      
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE