DB ED: 0145C             STATE OF NEW YORK                   03/31/21                     
RUN NO: SA212-2                                                                           
                    2021-22 STATE AID PROJECTIONS                                         
                           FOUNDATION AID                                                 
                                                                                          
                                   DISTRICT CODE:             580601                      
                                   DISTRICT NAME:     SHOREHAM-WADIN                      
                                                                                          
SEE NOTE BELOW                                                                            
2018 ACTUAL VALUATION                                  2,592,406,493                      
2018 & 2017 AVERAGE AV                                 2,541,441,181                      
SEL. AV: LESSER 18AV OR AVG AV                         2,541,441,181                      
2019-20 TWFPU                                                  2,039                      
SEL. ACTUAL VAL./2019-20 TWFPU                             1,246,415                      
2018 ADJ. GROSS INCOME                                   587,788,919                      
2018 ADJ. INCOME/2019-20 TWFPU                               288,273                      
INCOME WEALTH INDEX (IWI)                                    0.94100                      
                                                                                          
2018 & 2017 AVERAGE INCOME                               576,066,737                      
SEL INC: LESSER 18 OR AVG INC                            576,066,737                      
FND COMB WEALTH RATIO FOR SSR                                1.20800                      
                                                                                          
TAFPU BASED ON 19-20 SY DATA                                   2,378                      
TAFPU BASED ON 18-19 SY DATA                                   2,445                      
SELECTED TAFPU                                                 2,412                      
                                                                                          
REGIONAL COST INDEX (RCI)                                      1.425                      
PNI = 1 + EN%, MIN 1; MAX 2                                  1.04300                      
ADJUSTED FOUNDATION AMT/PUPIL                              10,280.55                      
  ADJUSTED TAX RATE                                          0.01505                      
EXP MIN LOCAL CONTRIB/PUPIL                                18,758.54                      
FOUNDATION FORMULA AID/PUPIL                                    0.00                      
  FND STATE SHARING RATIO                                    0.32900                      
ALT FOUNDATION AID/PUPIL                                    3,382.30                      
  SELECTD FOUNDATION AID/PUPIL                              3,382.30                      
  TOTAL FOUNDATION AID                                     8,158,108                      
  2020-21 FOUNDATION AID BASE                              6,490,820                      
2021-22 FOUNDATION AID PAYABLE                             6,928,483                      
                                                                                          
2020-21 PUBLIC ENROLLMENT EST.                                 2,010                      
  % K-6 ELIG APPLIC LUNCH                                     0.0336                      
    LUNCH COUNT  @ 0.65                                           44                      
  CENSUS POVERTY                                              0.0193                      
    CENSUS COUNT @ 0.65                                           25                      
  NUMBER OF SQUARE MILES                                      12.215                      
  SPARSITY FACTOR                                              0.000                      
    SPARSITY COUNT                                                 0                      
  ENGLISH LANGUAGE LEARNERS                                       34                      
    ELL COUNT    @ 0.50                                           17                      
EXTRAORDINARY NEEDS COUNT                                         87                      
EN % = EN COUNT/ENROLLMENT                                   0.04300                      
                                                                                          
OVERALL MINIMUM                                                    0                      
PHASE-IN PERCENT                                             0.26250                      
PHASE-IN INCREASE                                            437,663                      
MINIMUM INCREASE                                             129,816                      
3-YEAR DIRECT CERTIFICATION %                                0.10568                      
PER PUPIL INCREASE                                           134,722                      
FOUNDATION AID INCREASE                                      437,663                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE