ENACTED BUDGET DB ED: 0145C STATE OF NEW YORK 05/01/23 RUN NO: SA232-4 2023-24 STATE AID PROJECTIONS PUBLIC HIGH COST AND PRIVATE EXCESS COST AIDS FOR STUDENTS WITH DISABILITIES & UNIVERSAL PRE-KINDERGARTEN DISTRICT CODE: 580601 DISTRICT NAME: SHOREHAM-WADIN SEE NOTE BELOW COMBINED WEALTH RATIO (CWR) 1.10900 2021-22 APPR OPER EXPEND.(AOE) 63,354,279 2021-22 TAPU FOR EXPENDITURES 2,580 2021-22 AOE/TAPU FOR EXPEND. 24,555 PUB EC AID RATIO 1-(0.51*CWR) 0.43500 HIGH COST EC AID: EST HIGH COST/PUPIL 86,134 DEDUCT/PUPIL 73,665 AIDABLE HIGH COST/PUPIL 12,469 HIGH COST AID/PUPIL 5,424.01 HIGH COST PUPILS 22 2023-24 PUBLIC EC HIGH CST AID 119,329 2022-23 PUBLIC EC HIGH CST AID 180,422 PRIV EC AID RATIO 1-(0.15*CWR) 0.83400 PRIVATE EC COST/PUPIL 71,634 DEDUCT/PUPIL 28,299 AIDABLE COST/PUPIL 43,335 PRIVATE EC PUPILS 2 PRIVATE EC AID/PUPIL 36,141.39 2023-24 PRIVATE EC AID 72,283 2022-23 PRIVATE EC AID 74,701 SET-ASIDE FROM FOUNDATION: 2023-24 PUB EX CST SET PRELIM 2,657,529 2006-07 PUBLIC EX CST W/O HC 1,772,868 2022-23 MAX TPK AID 0 STATE FUNDED PREK: 2022-23 90M FED UPK EXP GRT 172,800 2022-23 15M FED SUFDPK GRT 0 2022-23 25M SUFDPK EXP GRT 0 2022-23 MAX SUFDPK AID(1415) 0 2022-23 MAX UPK AID 232,200 2022-23 PAYABLE UPK AID 232,200 NEW FULL-DAY 4YO SLOTS 20 2023-24 NEW UPK AID 108,000 2023-24 MAX UPK + SUFDPK +EXPS 513,000 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE