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:             580224                      
                                   DISTRICT NAME:     PATCHOGUE-MEDF                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.73300                      
                                                                                          
2019-20 APPR OPER EXPEND.(AOE)                           157,298,950                      
2019-20 TAPU FOR EXPENDITURES                                  9,568                      
2019-20 AOE/TAPU FOR EXPEND.                                  16,440                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.62700                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         95,440                      
  DEDUCT/PUPIL                                                49,320                      
  AIDABLE HIGH COST/PUPIL                                     46,120                      
  HIGH COST AID/PUPIL                                      28,917.24                      
  HIGH COST PUPILS                                               138                      
2021-22 PUBLIC EC HIGH CST AID                             3,990,580                      
2020-21 PUBLIC EC HIGH CST AID                             4,046,902                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.89100                      
  PRIVATE EC COST/PUPIL                                       59,362                      
  DEDUCT/PUPIL                                                15,976                      
  AIDABLE COST/PUPIL                                          43,386                      
  PRIVATE EC PUPILS                                               15                      
  PRIVATE EC AID/PUPIL                                     38,656.92                      
2021-22 PRIVATE EC AID                                       579,854                      
2020-21 PRIVATE EC AID                                       418,957                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2021-22 PUBLIC EX CST SETASIDE                             8,103,745                      
2006-07 PUBLIC EX CST W/O HC                               6,116,034                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2020-21 MAX UPK AID                                        646,790                      
  2020-21 MAX SUFDPK AID(1516)                                     0                      
  FULL-DAY 4-YO UPK EXP. GRANT                                     0                      
  STATUTORY PREK PROXY                                           352                      
  19-20 4-YO UPK FULL-DAY SERV                                   222                      
  19-20 4-YO UPK HALF-DAY SERV                                     0                      
  SUFDPK FULL-DAY SERVED                                           0                      
  ADDITIONAL SLOTS                                               124                      
  UPK GRANT PER PUPIL                                          7,573                      
2021-22 MAX UPK AID + SUFDPK                                 646,790                      
                                                                                          
LEARNING LOSS GRANT:                                                                      
  BASE ARPA ALLOCATION                                    16,105,812                      
  AMERICAN RESC PLAN 90% ESSER                             7,306,442                      
  ADJUSTED PER PUPIL AMOUNT                                  221,538                      
  2018 REGIONAL COST INDEX                                     1.423                      
  MODIFIDED EN INDEX                                           0.891                      
  3-YEAR ECON. DISADVANTAGED %                               0.56060                      
  SAIPE POVERTY %                                            0.09500                      
  WEALTH FACTOR                                                0.384                      
  LEARNING LOSS GRANT                                      8,799,370                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE