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:             580601                      
                                   DISTRICT NAME:     SHOREHAM-WADIN                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  1.20300                      
                                                                                          
2019-20 APPR OPER EXPEND.(AOE)                            57,518,359                      
2019-20 TAPU FOR EXPENDITURES                                  2,578                      
2019-20 AOE/TAPU FOR EXPEND.                                  22,311                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.38700                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         94,520                      
  DEDUCT/PUPIL                                                66,933                      
  AIDABLE HIGH COST/PUPIL                                     27,587                      
  HIGH COST AID/PUPIL                                      10,676.16                      
  HIGH COST PUPILS                                                19                      
2021-22 PUBLIC EC HIGH CST AID                               202,848                      
2020-21 PUBLIC EC HIGH CST AID                               201,578                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.82000                      
  PRIVATE EC COST/PUPIL                                       61,251                      
  DEDUCT/PUPIL                                                27,779                      
  AIDABLE COST/PUPIL                                          33,472                      
  PRIVATE EC PUPILS                                                4                      
  PRIVATE EC AID/PUPIL                                     27,447.04                      
2021-22 PRIVATE EC AID                                       109,789                      
2020-21 PRIVATE EC AID                                       114,285                      
                                                                                          
SETASIDE FROM FOUNDATION:                                                                 
2021-22 PUBLIC EX CST SETASIDE                             2,349,050                      
2006-07 PUBLIC EX CST W/O HC                               1,772,868                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2020-21 MAX UPK AID                                              0                      
  2020-21 MAX SUFDPK AID(1516)                                     0                      
  FULL-DAY 4-YO UPK EXP. GRANT                               172,800                      
  STATUTORY PREK PROXY                                            91                      
  19-20 4-YO UPK FULL-DAY SERV                                     0                      
  19-20 4-YO UPK HALF-DAY SERV                                     0                      
  SUFDPK FULL-DAY SERVED                                           0                      
  ADDITIONAL SLOTS                                                32                      
  UPK GRANT PER PUPIL                                          5,400                      
2021-22 MAX UPK AID + SUFDPK                                 172,800                      
                                                                                          
LEARNING LOSS GRANT:                                                                      
  BASE ARPA ALLOCATION                                       219,110                      
  AMERICAN RESC PLAN 90% ESSER                               575,159                      
  ADJUSTED PER PUPIL AMOUNT                                   10,901                      
  2018 REGIONAL COST INDEX                                     1.423                      
  MODIFIDED EN INDEX                                           0.113                      
  3-YEAR ECON. DISADVANTAGED %                               0.04650                      
  SAIPE POVERTY %                                            0.03750                      
  WEALTH FACTOR                                                0.149                      
  LEARNING LOSS GRANT                                              0                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE