DB ED: 0145C             STATE OF NEW YORK                   03/31/21                     
RUN NO: SA212-2                                                                           
                    2021-22 STATE AID PROJECTIONS                                         
         PUBLIC HIGH COST AND PRIVATE EXCESS COST AIDS FOR                                
     STUDENTS WITH DISABILITIES, UPK, & LEARNING LOSS GRANT                               
                                   DISTRICT CODE:             043001                      
                                   DISTRICT NAME:           RANDOLPH                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.52800                      
                                                                                          
2019-20 APPR OPER EXPEND.(AOE)                            14,007,410                      
2019-20 TAPU FOR EXPENDITURES                                  1,005                      
2019-20 AOE/TAPU FOR EXPEND.                                  13,937                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.73100                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         71,121                      
  DEDUCT/PUPIL                                                41,811                      
  AIDABLE HIGH COST/PUPIL                                     29,310                      
  HIGH COST AID/PUPIL                                      21,425.61                      
  HIGH COST PUPILS                                                10                      
2021-22 PUBLIC EC HIGH CST AID                               214,257                      
2020-21 PUBLIC EC HIGH CST AID                               294,593                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.92100                      
  PRIVATE EC COST/PUPIL                                       45,694                      
  DEDUCT/PUPIL                                                 5,602                      
  AIDABLE COST/PUPIL                                          40,092                      
  PRIVATE EC PUPILS                                                4                      
  PRIVATE EC AID/PUPIL                                     36,924.73                      
2021-22 PRIVATE EC AID                                       147,699                      
2020-21 PRIVATE EC AID                                       161,818                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2021-22 PUBLIC EX CST SETASIDE                             1,081,135                      
2006-07 PUBLIC EX CST W/O HC                                 815,951                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2020-21 MAX UPK AID                                        131,324                      
  2020-21 MAX SUFDPK AID(1516)                                     0                      
  FULL-DAY 4-YO UPK EXP. GRANT                                     0                      
  STATUTORY PREK PROXY                                            49                      
  19-20 4-YO UPK FULL-DAY SERV                                     0                      
  19-20 4-YO UPK HALF-DAY SERV                                    48                      
  SUFDPK FULL-DAY SERVED                                           0                      
  ADDITIONAL SLOTS                                                 0                      
  UPK GRANT PER PUPIL                                         10,558                      
2021-22 MAX UPK AID + SUFDPK                                 131,324                      
                                                                                          
LEARNING LOSS GRANT:                                                                      
  BASE ARPA ALLOCATION                                     3,445,155                      
  AMERICAN RESC PLAN 90% ESSER                             3,383,549                      
  ADJUSTED PER PUPIL AMOUNT                                  415,079                      
  2018 REGIONAL COST INDEX                                     1.148                      
  MODIFIDED EN INDEX                                           1.635                      
  3-YEAR ECON. DISADVANTAGED %                               0.53680                      
  SAIPE POVERTY %                                            0.20580                      
  WEALTH FACTOR                                                0.486                      
  LEARNING LOSS GRANT                                        700,000                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE