DB ED: 0136C             STATE OF NEW YORK                   04/16/24                     
RUN NO: SA242-5                                                                           
                    2024-25 STATE AID PROJECTIONS                                         
                                                                                          
         PUBLIC HIGH COST AND PRIVATE EXCESS COST AIDS FOR                                
     STUDENTS WITH DISABILITIES & UNIVERSAL PRE-KINDERGARTEN                              
                                                                                          
                                   DISTRICT CODE:             280210                      
                                   DISTRICT NAME:            BALDWIN                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.82000                      
                                                                                          
2022-23 APPR OPER EXPEND.(AOE)                           115,769,614                      
2022-23 TAPU FOR EXPENDITURES                                  5,567                      
2022-23 AOE/TAPU FOR EXPEND.                                  20,795                      
                                                                                          
PUB EC AID RATIO                                             0.58200                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                        108,313                      
  DEDUCT/PUPIL                                                62,385                      
  AIDABLE HIGH COST/PUPIL                                     45,928                      
  HIGH COST AID/PUPIL                                      26,730.09                      
  HIGH COST PUPILS                                                50                      
2024-25 PUBLIC EC HIGH CST AID                             1,336,505                      
2023-24 PUBLIC EC HIGH CST AID                             1,495,462                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.87700                      
  PRIVATE EC COST/PUPIL                                       60,550                      
  DEDUCT/PUPIL                                                23,093                      
  AIDABLE COST/PUPIL                                          37,457                      
  PRIVATE EC PUPILS                                               22                      
  PRIVATE EC AID/PUPIL                                     32,849.78                      
2024-25 PRIVATE EC AID                                       722,696                      
2023-24 PRIVATE EC AID                                       696,785                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2024-25 PUB EX CST SET-ASIDE                               3,070,199                      
2006-07 PUBLIC EX CST W/O HC                               1,992,342                      
 2023-24 MAX TPK AID                                               0                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2023-24 90M FED UPK EXP GRT                                547,584                      
  2023-24 15M SUFDPK EXP GRT                                       0                      
  2023-24 100M UPK EXP GRT                                   481,582                      
  2023-24 25M SUFDPK EXP GRT                                       0                      
  2023-24 MAX SUFDPK AID(1415)                                     0                      
  2023-24 MAX UPK AID                                        687,665                      
  2023-24 PAYABLE UPK AID                                    297,545                      
2024-25 MAX UPK + SUFDPK +EXPS                             1,235,249                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                          
                                                                                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE