ENACTED BUDGET                                                             
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:             250901                      
                                   DISTRICT NAME:          CANASTOTA                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.48600                      
                                                                                          
2019-20 APPR OPER EXPEND.(AOE)                            20,046,141                      
2019-20 TAPU FOR EXPENDITURES                                  1,602                      
2019-20 AOE/TAPU FOR EXPEND.                                  12,513                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.75300                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         63,138                      
  DEDUCT/PUPIL                                                37,539                      
  AIDABLE HIGH COST/PUPIL                                     25,599                      
  HIGH COST AID/PUPIL                                      19,276.04                      
  HIGH COST PUPILS                                                23                      
2021-22 PUBLIC EC HIGH CST AID                               443,349                      
2020-21 PUBLIC EC HIGH CST AID                               369,907                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.92800                      
  PRIVATE EC COST/PUPIL                                       69,007                      
  DEDUCT/PUPIL                                                 9,796                      
  AIDABLE COST/PUPIL                                          59,211                      
  PRIVATE EC PUPILS                                                4                      
  PRIVATE EC AID/PUPIL                                     54,947.80                      
2021-22 PRIVATE EC AID                                       219,792                      
2020-21 PRIVATE EC AID                                       182,419                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2021-22 PUBLIC EX CST SETASIDE                             2,202,820                      
2006-07 PUBLIC EX CST W/O HC                               1,662,506                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2020-21 MAX UPK AID                                         55,488                      
  2020-21 MAX SUFDPK AID(1516)                                     0                      
  FULL-DAY 4-YO UPK EXP. GRANT                               218,036                      
  STATUTORY PREK PROXY                                            79                      
  19-20 4-YO UPK FULL-DAY SERV                                    18                      
  19-20 4-YO UPK HALF-DAY SERV                                     0                      
  SUFDPK FULL-DAY SERVED                                           0                      
  ADDITIONAL SLOTS                                                28                      
  UPK GRANT PER PUPIL                                          7,787                      
2021-22 MAX UPK AID + SUFDPK                                 273,524                      
                                                                                          
LEARNING LOSS GRANT:                                                                      
  BASE ARPA ALLOCATION                                     3,119,366                      
  AMERICAN RESC PLAN 90% ESSER                             2,434,020                      
  ADJUSTED PER PUPIL AMOUNT                                  240,321                      
  2018 REGIONAL COST INDEX                                     1.146                      
  MODIFIDED EN INDEX                                           0.909                      
  3-YEAR ECON. DISADVANTAGED %                               0.57480                      
  SAIPE POVERTY %                                            0.14090                      
  WEALTH FACTOR                                                0.507                      
  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