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:             521301                      
                                   DISTRICT NAME:       BALLSTON SPA                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.81600                      
                                                                                          
2021-22 APPR OPER EXPEND.(AOE)                            75,334,153                      
2021-22 TAPU FOR EXPENDITURES                                  4,836                      
2021-22 AOE/TAPU FOR EXPEND.                                  15,577                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.58400                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         63,980                      
  DEDUCT/PUPIL                                                46,731                      
  AIDABLE HIGH COST/PUPIL                                     17,249                      
  HIGH COST AID/PUPIL                                      10,073.41                      
  HIGH COST PUPILS                                                41                      
2023-24 PUBLIC EC HIGH CST AID                               413,010                      
2022-23 PUBLIC EC HIGH CST AID                               542,768                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.87800                      
  PRIVATE EC COST/PUPIL                                       53,094                      
  DEDUCT/PUPIL                                                14,364                      
  AIDABLE COST/PUPIL                                          38,730                      
  PRIVATE EC PUPILS                                               13                      
  PRIVATE EC AID/PUPIL                                     34,004.94                      
2023-24 PRIVATE EC AID                                       442,065                      
2022-23 PRIVATE EC AID                                       330,900                      
                                                                                          
SET-ASIDE FROM FOUNDATION:                                                                
2023-24 PUB EX CST SET PRELIM                              5,290,414                      
2006-07 PUBLIC EX CST W/O HC                               3,529,296                      
2022-23 MAX TPK AID                                                0                      
                                                                                          
STATE FUNDED PREK:                                                                        
  2022-23 90M FED UPK EXP GRT                                182,952                      
  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                                        761,033                      
  2022-23 PAYABLE  UPK AID                                   489,237                      
  NEW FULL-DAY 4YO SLOTS                                          69                      
  2023-24 NEW UPK AID                                        382,536                      
2023-24 MAX UPK + SUFDPK +EXPS                             1,326,521                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                          
                                                                                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE