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:             251501                      
                                   DISTRICT NAME:     STOCKBRIDGE VA                      
                                                                                          
COMBINED WEALTH RATIO (CWR)                                  0.39600                      
                                                                                          
2020-21 APPR OPER EXPEND.(AOE)                             7,597,294                      
2020-21 TAPU FOR EXPENDITURES                                    481                      
2020-21 AOE/TAPU FOR EXPEND.                                  15,794                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.79900                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         63,017                      
  DEDUCT/PUPIL                                                47,382                      
  AIDABLE HIGH COST/PUPIL                                     15,635                      
  HIGH COST AID/PUPIL                                      12,492.36                      
  HIGH COST PUPILS                                                 6                      
2022-23 PUBLIC EC HIGH CST AID                                74,955                      
2021-22 PUBLIC EC HIGH CST AID                               108,890                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.94100                      
  PRIVATE EC COST/PUPIL                                       46,353                      
  DEDUCT/PUPIL                                                 6,240                      
  AIDABLE COST/PUPIL                                          40,113                      
  PRIVATE EC PUPILS                                                1                      
  PRIVATE EC AID/PUPIL                                     37,746.33                      
2022-23 PRIVATE EC AID                                        37,747                      
2021-22 PRIVATE EC AID                                             0                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2022-23 PUBLIC EX CST SETASIDE                               894,364                      
2006-07 PUBLIC EX CST W/O HC                                 644,355                      
  2021-22 MAX TPK AID                                        276,122                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2022-23 NEW UPK AID                                              0                      
  UPK GRANT/PUPIL                                          11,438.73                      
  STATUTORY PREK PROXY                                            19                      
  MAX ELIGIBLE SLOTS                                               8                      
  59.19% OF STATUTORY PROXY                                       11                      
  NEW FULL-DAY 4YO SLOTS                                           0                      
  2021-22 FED UPK EXP. GRANT                                       0                      
  2021-22 MAX UPK AID                                         69,466                      
  2021-22 FED SUFDPK EXP GRNT                                      0                      
  2021-22 MAX SUFDPK AID(1516)                                     0                      
2022-23 MAX + NEW UPK + SUFDPK                                69,466                      
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE