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:             070902                      
                                   DISTRICT NAME:     ELMIRA HEIGHTS                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.43900                      
                                                                                          
2019-20 APPR OPER EXPEND.(AOE)                            14,416,192                      
2019-20 TAPU FOR EXPENDITURES                                  1,322                      
2019-20 AOE/TAPU FOR EXPEND.                                  10,904                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.77700                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         50,792                      
  DEDUCT/PUPIL                                                32,712                      
  AIDABLE HIGH COST/PUPIL                                     18,080                      
  HIGH COST AID/PUPIL                                      14,048.16                      
  HIGH COST PUPILS                                                25                      
2021-22 PUBLIC EC HIGH CST AID                               351,204                      
2020-21 PUBLIC EC HIGH CST AID                               389,079                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.93500                      
  PRIVATE EC COST/PUPIL                                            0                      
  DEDUCT/PUPIL                                                 8,376                      
  AIDABLE COST/PUPIL                                               0                      
  PRIVATE EC PUPILS                                                0                      
  PRIVATE EC AID/PUPIL                                          0.00                      
2021-22 PRIVATE EC AID                                             0                      
2020-21 PRIVATE EC AID                                             0                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2021-22 PUBLIC EX CST SETASIDE                             1,142,061                      
2006-07 PUBLIC EX CST W/O HC                                 861,933                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2020-21 MAX UPK AID                                        164,736                      
  2020-21 MAX SUFDPK AID(1516)                                     0                      
  FULL-DAY 4-YO UPK EXP. GRANT                                     0                      
  STATUTORY PREK PROXY                                            70                      
  19-20 4-YO UPK FULL-DAY SERV                                     0                      
  19-20 4-YO UPK HALF-DAY SERV                                    40                      
  SUFDPK FULL-DAY SERVED                                           0                      
  ADDITIONAL SLOTS                                                 0                      
  UPK GRANT PER PUPIL                                          8,651                      
2021-22 MAX UPK AID + SUFDPK                                 164,736                      
                                                                                          
LEARNING LOSS GRANT:                                                                      
  BASE ARPA ALLOCATION                                     2,450,558                      
  AMERICAN RESC PLAN 90% ESSER                             2,202,979                      
  ADJUSTED PER PUPIL AMOUNT                                  242,150                      
  2018 REGIONAL COST INDEX                                     1.148                      
  MODIFIDED EN INDEX                                           0.873                      
  3-YEAR ECON. DISADVANTAGED %                               0.55740                      
  SAIPE POVERTY %                                            0.18930                      
  WEALTH FACTOR                                                0.531                      
  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