DB ED: 0140A             STATE OF NEW YORK                   04/07/22                     
RUN NO: SA222-3                                                                           
                    2022-23 STATE AID PROJECTIONS                                         
                                                                                          
                           FOUNDATION AID                                                 
                                                                                          
                                                                                          
                                   DISTRICT CODE:             580601                      
                                   DISTRICT NAME:     SHOREHAM-WADIN                      
                                                                                          
2019 ACTUAL VALUATION                                  2,829,535,668                      
2019 & 2018 AVERAGE AV                                 2,710,971,080                      
SEL. AV: LESSER 19AV OR AVG AV                         2,710,971,080                      
2020-21 TWFPU                                                  2,046                      
SEL. ACTUAL VAL./2020-21 TWFPU                             1,325,010                      
                                                                                          
2019 ADJ. GROSS INCOME                                   603,898,052                      
2019 ADJ. INCOME/2020-21 TWFPU                               295,160                      
INCOME WEALTH INDEX (IWI)                                    0.91100                      
                                                                                          
2019 & 2018 AVERAGE INCOME                               595,843,485                      
SEL INC: LESSER 19 OR AVG INC                            595,843,485                      
FND COMB WEALTH RATIO FOR SSR                                1.14300                      
                                                                                          
TAFPU BASED ON 20-21 SY DATA                                   2,434                      
TAFPU BASED ON 19-20 SY DATA                                   2,412                      
SELECTED TAFPU                                                 2,434                      
                                                                                          
REGIONAL COST INDEX (RCI)                                      1.425                      
PNI = 1 + EN%, MIN 1; MAX 2                                  1.04000                      
ADJUSTED FOUNDATION AMT/PUPIL                              10,732.64                      
  ADJUSTED TAX RATE                                          0.01439                      
EXP MIN LOCAL CONTRIB/PUPIL                                19,066.89                      
FOUNDATION FORMULA AID/PUPIL                                    0.00                      
  FND STATE SHARING RATIO                                    0.35500                      
ALT FOUNDATION AID/PUPIL                                    3,810.08                      
  SELECTD FOUNDATION AID/PUPIL                              3,810.08                      
  TOTAL FOUNDATION AID                                     9,273,735                      
  2021-22 FOUNDATION AID BASE                              6,941,517                      
  50% PHASE-IN                                             1,166,109                      
  AID DUE 3% MIN GUARANTEE                                   208,245                      
2022-23 FOUNDATION AID PAYABLE                             8,107,626                      
                                                                                          
2021-22 PUBLIC ENROLLMENT EST.                                 2,036                      
  % K-6 ELIG APPLIC LUNCH                                     0.0311                      
    LUNCH COUNT  @ 0.65                                           41                      
  CENSUS POVERTY                                              0.0193                      
    CENSUS COUNT @ 0.65                                           26                      
  NUMBER OF SQUARE MILES                                      12.215                      
  SPARSITY FACTOR                                              0.000                      
    SPARSITY COUNT                                                 0                      
  ENGLISH LANGUAGE LEARNERS                                       29                      
    ELL COUNT    @ 0.50                                           15                      
EXTRAORDINARY NEEDS COUNT                                         83                      
EN % = EN COUNT/ENROLLMENT                                   0.04000                      
  3YR DIRECT CERT STUDENTS                                       689                      
  3YR DIRECT CERT ENROLLMENT                                   6,453                      
                                                                                          
2020-21 ATTENDANCE RATIO                                      0.9620                      
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE