DB ED: 0145C             STATE OF NEW YORK                   03/31/21                     
RUN NO: SA212-2                                                                           
                    2021-22 STATE AID PROJECTIONS                                         
                           FOUNDATION AID                                                 
                                                                                          
                                   DISTRICT CODE:             230201                      
                                   DISTRICT NAME:         COPENHAGEN                      
                                                                                          
SEE NOTE BELOW                                                                            
2018 ACTUAL VALUATION                                    192,472,395                      
2018 & 2017 AVERAGE AV                                   192,026,816                      
SEL. AV: LESSER 18AV OR AVG AV                           192,026,816                      
2019-20 TWFPU                                                    366                      
SEL. ACTUAL VAL./2019-20 TWFPU                               524,663                      
2018 ADJ. GROSS INCOME                                    58,539,128                      
2018 ADJ. INCOME/2019-20 TWFPU                               159,942                      
INCOME WEALTH INDEX (IWI)                                    0.52200                      
                                                                                          
2018 & 2017 AVERAGE INCOME                                56,738,641                      
SEL INC: LESSER 18 OR AVG INC                             56,738,641                      
FND COMB WEALTH RATIO FOR SSR                                0.59800                      
                                                                                          
TAFPU BASED ON 19-20 SY DATA                                     505                      
TAFPU BASED ON 18-19 SY DATA                                     471                      
SELECTED TAFPU                                                   505                      
                                                                                          
REGIONAL COST INDEX (RCI)                                      1.000                      
PNI = 1 + EN%, MIN 1; MAX 2                                  1.84800                      
ADJUSTED FOUNDATION AMT/PUPIL                              12,782.61                      
  ADJUSTED TAX RATE                                          0.01040                      
EXP MIN LOCAL CONTRIB/PUPIL                                 5,456.49                      
FOUNDATION FORMULA AID/PUPIL                                7,326.12                      
  FND STATE SHARING RATIO                                    0.66600                      
ALT FOUNDATION AID/PUPIL                                    8,513.21                      
  SELECTD FOUNDATION AID/PUPIL                              8,513.21                      
  TOTAL FOUNDATION AID                                     4,299,172                      
  2020-21 FOUNDATION AID BASE                              5,509,611                      
2021-22 FOUNDATION AID PAYABLE                             5,674,899                      
                                                                                          
2020-21 PUBLIC ENROLLMENT EST.                                   428                      
  % K-6 ELIG APPLIC LUNCH                                     0.5085                      
    LUNCH COUNT  @ 0.65                                          141                      
  CENSUS POVERTY                                              0.1707                      
    CENSUS COUNT @ 0.65                                           47                      
  NUMBER OF SQUARE MILES                                     100.288                      
  SPARSITY FACTOR                                              0.407                      
    SPARSITY COUNT                                               174                      
  ENGLISH LANGUAGE LEARNERS                                        0                      
    ELL COUNT    @ 0.50                                            0                      
EXTRAORDINARY NEEDS COUNT                                        363                      
EN % = EN COUNT/ENROLLMENT                                   0.84800                      
                                                                                          
OVERALL MINIMUM                                                    0                      
PHASE-IN PERCENT                                             0.27280                      
PHASE-IN INCREASE                                                  0                      
MINIMUM INCREASE                                             165,288                      
3-YEAR DIRECT CERTIFICATION %                                0.35757                      
PER PUPIL INCREASE                                            97,065                      
FOUNDATION AID INCREASE                                      165,288                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE